[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 693.19%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,011,304 992,053 1,106,250 1,241,752 1,046,090 855,621 845,702 12.67%
PBT 25,638 47,406 53,440 40,760 25,078 42,152 45,078 -31.37%
Tax -14,753 -14,061 -16,446 -18,088 -14,603 -12,365 -10,946 22.03%
NP 10,885 33,345 36,994 22,672 10,475 29,786 34,132 -53.35%
-
NP to SH 10,866 33,642 35,802 21,908 2,762 18,289 16,516 -24.37%
-
Tax Rate 57.54% 29.66% 30.77% 44.38% 58.23% 29.33% 24.28% -
Total Cost 1,000,419 958,708 1,069,256 1,219,080 1,035,615 825,834 811,570 14.98%
-
Net Worth 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 -0.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,634 - - - 27,811 30,876 - -
Div Payout % 42.65% - - - 1,006.94% 168.82% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 -0.33%
NOSH 231,734 231,486 231,578 231,097 231,764 231,572 231,571 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.08% 3.36% 3.34% 1.83% 1.00% 3.48% 4.04% -
ROE 0.90% 2.76% 2.95% 1.82% 0.23% 1.51% 1.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 436.41 428.56 477.70 537.33 451.36 369.48 365.20 12.62%
EPS 4.69 14.53 15.46 9.48 1.19 7.89 7.14 -24.45%
DPS 2.00 0.00 0.00 0.00 12.00 13.33 0.00 -
NAPS 5.23 5.27 5.24 5.22 5.21 5.22 5.26 -0.38%
Adjusted Per Share Value based on latest NOSH - 231,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 436.71 428.40 477.72 536.23 451.74 369.49 365.20 12.67%
EPS 4.69 14.53 15.46 9.46 1.19 7.90 7.14 -24.45%
DPS 2.00 0.00 0.00 0.00 12.01 13.33 0.00 -
NAPS 5.2337 5.2681 5.2402 5.2093 5.2144 5.22 5.26 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.23 1.33 1.32 1.36 1.42 1.48 -
P/RPS 0.29 0.29 0.28 0.25 0.30 0.38 0.41 -20.63%
P/EPS 27.30 8.46 8.60 13.92 114.12 17.98 20.75 20.08%
EY 3.66 11.82 11.62 7.18 0.88 5.56 4.82 -16.78%
DY 1.56 0.00 0.00 0.00 8.82 9.39 0.00 -
P/NAPS 0.24 0.23 0.25 0.25 0.26 0.27 0.28 -9.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 22/05/12 20/02/12 -
Price 1.31 1.36 1.24 1.33 1.44 1.26 1.62 -
P/RPS 0.30 0.32 0.26 0.25 0.32 0.34 0.44 -22.55%
P/EPS 27.94 9.36 8.02 14.03 120.83 15.95 22.71 14.83%
EY 3.58 10.69 12.47 7.13 0.83 6.27 4.40 -12.85%
DY 1.53 0.00 0.00 0.00 8.33 10.58 0.00 -
P/NAPS 0.25 0.26 0.24 0.25 0.28 0.24 0.31 -13.37%

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