[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -23.62%
YoY- 976.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 874,316 842,628 828,870 837,776 598,037 543,006 454,136 54.94%
PBT 188,208 170,029 191,914 156,020 170,351 203,702 275,944 -22.57%
Tax -24,804 -15,670 -13,786 -14,228 -9,466 -6,638 -2,960 314.16%
NP 163,404 154,358 178,128 141,792 160,885 197,064 272,984 -29.04%
-
NP to SH 152,517 139,332 171,060 127,928 167,495 206,746 284,724 -34.11%
-
Tax Rate 13.18% 9.22% 7.18% 9.12% 5.56% 3.26% 1.07% -
Total Cost 710,912 688,269 650,742 695,984 437,152 345,942 181,152 149.42%
-
Net Worth 1,079,571 1,034,848 1,022,766 974,667 908,806 866,530 854,300 16.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,613 - - - - - - -
Div Payout % 3.02% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,079,571 1,034,848 1,022,766 974,667 908,806 866,530 854,300 16.93%
NOSH 230,677 230,478 230,352 230,417 222,202 212,906 214,110 5.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.69% 18.32% 21.49% 16.92% 26.90% 36.29% 60.11% -
ROE 14.13% 13.46% 16.73% 13.13% 18.43% 23.86% 33.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 379.02 365.60 359.83 363.59 269.14 255.04 212.10 47.41%
EPS 66.12 60.45 74.26 55.52 75.38 97.11 132.98 -37.31%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.49 4.44 4.23 4.09 4.07 3.99 11.25%
Adjusted Per Share Value based on latest NOSH - 230,417
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 377.56 363.87 357.93 361.78 258.25 234.49 196.11 54.94%
EPS 65.86 60.17 73.87 55.24 72.33 89.28 122.95 -34.11%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6619 4.4688 4.4166 4.2089 3.9245 3.742 3.6892 16.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.51 1.10 0.95 0.78 0.36 0.37 -
P/RPS 0.33 0.41 0.31 0.26 0.29 0.14 0.17 55.80%
P/EPS 1.91 2.50 1.48 1.71 1.03 0.37 0.28 260.94%
EY 52.47 40.04 67.51 58.44 96.64 269.74 359.41 -72.37%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.25 0.22 0.19 0.09 0.09 108.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.39 1.26 1.42 0.95 0.91 0.68 0.33 -
P/RPS 0.37 0.34 0.39 0.26 0.34 0.27 0.16 75.14%
P/EPS 2.10 2.08 1.91 1.71 1.21 0.70 0.25 314.83%
EY 47.57 47.98 52.30 58.44 82.83 142.80 402.97 -76.02%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.32 0.22 0.22 0.17 0.08 141.95%

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