[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -91.83%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 932,931 737,114 314,252 302,780 874,316 842,628 828,870 8.22%
PBT 38,993 28,150 20,870 464 188,208 170,029 191,914 -65.53%
Tax 159,919 225,306 354,760 9,128 -24,804 -15,670 -13,786 -
NP 198,912 253,457 375,630 9,592 163,404 154,358 178,128 7.65%
-
NP to SH 207,637 264,406 385,082 12,460 152,517 139,332 171,060 13.83%
-
Tax Rate -410.12% -800.38% -1,699.86% -1,967.24% 13.18% 9.22% 7.18% -
Total Cost 734,019 483,657 -61,378 293,188 710,912 688,269 650,742 8.38%
-
Net Worth 1,220,181 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 12.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 76,406 92,611 138,901 - 4,613 - - -
Div Payout % 36.80% 35.03% 36.07% - 3.02% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,220,181 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 12.52%
NOSH 231,533 231,529 231,502 230,740 230,677 230,478 230,352 0.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.32% 34.39% 119.53% 3.17% 18.69% 18.32% 21.49% -
ROE 17.02% 21.96% 31.93% 1.15% 14.13% 13.46% 16.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 402.94 318.37 135.74 131.22 379.02 365.60 359.83 7.85%
EPS 89.67 114.20 166.34 5.40 66.12 60.45 74.26 13.43%
DPS 33.00 40.00 60.00 0.00 2.00 0.00 0.00 -
NAPS 5.27 5.20 5.21 4.69 4.68 4.49 4.44 12.13%
Adjusted Per Share Value based on latest NOSH - 230,740
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 402.87 318.31 135.70 130.75 377.56 363.87 357.93 8.22%
EPS 89.66 114.18 166.29 5.38 65.86 60.17 73.87 13.82%
DPS 32.99 39.99 59.98 0.00 1.99 0.00 0.00 -
NAPS 5.2691 5.1991 5.2085 4.6732 4.6619 4.4688 4.4166 12.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.60 1.80 2.00 2.04 1.26 1.51 1.10 -
P/RPS 0.40 0.57 1.47 1.55 0.33 0.41 0.31 18.57%
P/EPS 1.78 1.58 1.20 37.78 1.91 2.50 1.48 13.13%
EY 56.05 63.44 83.17 2.65 52.47 40.04 67.51 -11.69%
DY 20.63 22.22 30.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.30 0.35 0.38 0.43 0.27 0.34 0.25 12.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 -
Price 1.45 1.60 1.83 2.44 1.39 1.26 1.42 -
P/RPS 0.36 0.50 1.35 1.86 0.37 0.34 0.39 -5.21%
P/EPS 1.62 1.40 1.10 45.19 2.10 2.08 1.91 -10.42%
EY 61.85 71.38 90.90 2.21 47.57 47.98 52.30 11.86%
DY 22.76 25.00 32.79 0.00 1.44 0.00 0.00 -
P/NAPS 0.28 0.31 0.35 0.52 0.30 0.28 0.32 -8.53%

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