[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 230.79%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 598,037 543,006 454,136 473,504 392,845 358,636 345,686 44.15%
PBT 170,351 203,702 275,944 9,728 -8,357 -20,692 -7,036 -
Tax -9,466 -6,638 -2,960 -4,896 -8,389 -9,660 -9,210 1.84%
NP 160,885 197,064 272,984 4,832 -16,746 -30,352 -16,246 -
-
NP to SH 167,495 206,746 284,724 11,884 -9,086 -22,340 -11,358 -
-
Tax Rate 5.56% 3.26% 1.07% 50.33% - - - -
Total Cost 437,152 345,942 181,152 468,672 409,591 388,988 361,932 13.42%
-
Net Worth 908,806 866,530 854,300 764,874 758,086 745,134 757,199 12.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 908,806 866,530 854,300 764,874 758,086 745,134 757,199 12.95%
NOSH 222,202 212,906 214,110 210,709 210,579 210,489 210,333 3.73%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.90% 36.29% 60.11% 1.02% -4.26% -8.46% -4.70% -
ROE 18.43% 23.86% 33.33% 1.55% -1.20% -3.00% -1.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 269.14 255.04 212.10 224.72 186.55 170.38 164.35 38.97%
EPS 75.38 97.11 132.98 5.64 -4.32 -10.61 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.07 3.99 3.63 3.60 3.54 3.60 8.88%
Adjusted Per Share Value based on latest NOSH - 210,709
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 258.25 234.49 196.11 204.47 169.64 154.87 149.28 44.15%
EPS 72.33 89.28 122.95 5.13 -3.92 -9.65 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9245 3.742 3.6892 3.303 3.2737 3.2177 3.2698 12.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.36 0.37 0.80 0.85 0.90 1.10 -
P/RPS 0.29 0.14 0.17 0.36 0.46 0.53 0.67 -42.80%
P/EPS 1.03 0.37 0.28 14.18 -19.70 -8.48 -20.37 -
EY 96.64 269.74 359.41 7.05 -5.08 -11.79 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.09 0.09 0.22 0.24 0.25 0.31 -27.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 25/02/08 -
Price 0.91 0.68 0.33 0.41 0.72 0.93 0.94 -
P/RPS 0.34 0.27 0.16 0.18 0.39 0.55 0.57 -29.16%
P/EPS 1.21 0.70 0.25 7.27 -16.69 -8.76 -17.41 -
EY 82.83 142.80 402.97 13.76 -5.99 -11.41 -5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.08 0.11 0.20 0.26 0.26 -10.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment