[LIONPSIM] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 122.27%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 817,922 761,405 780,492 707,760 1,011,304 992,053 1,106,250 -18.27%
PBT -236,620 36,309 36,414 36,760 25,638 47,406 53,440 -
Tax -13,386 -13,253 -12,254 -11,304 -14,753 -14,061 -16,446 -12.85%
NP -250,006 23,056 24,160 25,456 10,885 33,345 36,994 -
-
NP to SH -249,339 22,542 23,306 24,152 10,866 33,642 35,802 -
-
Tax Rate - 36.50% 33.65% 30.75% 57.54% 29.66% 30.77% -
Total Cost 1,067,928 738,349 756,332 682,304 1,000,419 958,708 1,069,256 -0.08%
-
Net Worth 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 -14.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 4,634 - - -
Div Payout % - - - - 42.65% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 -14.43%
NOSH 231,566 231,602 231,669 231,341 231,734 231,486 231,578 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -30.57% 3.03% 3.10% 3.60% 1.08% 3.36% 3.34% -
ROE -25.95% 1.83% 1.90% 1.98% 0.90% 2.76% 2.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 353.21 328.75 336.90 305.94 436.41 428.56 477.70 -18.27%
EPS -107.67 9.73 10.06 10.44 4.69 14.53 15.46 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.15 5.32 5.30 5.28 5.23 5.27 5.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 231,341
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 353.21 328.80 337.04 305.63 436.71 428.40 477.72 -18.27%
EPS -107.67 9.73 10.06 10.43 4.69 14.53 15.46 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 4.1499 5.3207 5.3023 5.2748 5.2337 5.2681 5.2402 -14.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.04 1.03 1.14 1.25 1.28 1.23 1.33 -
P/RPS 0.29 0.31 0.34 0.41 0.29 0.29 0.28 2.37%
P/EPS -0.97 10.58 11.33 11.97 27.30 8.46 8.60 -
EY -103.53 9.45 8.82 8.35 3.66 11.82 11.62 -
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.25 0.19 0.22 0.24 0.24 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 28/05/13 25/02/13 -
Price 1.22 1.04 1.05 1.21 1.31 1.36 1.24 -
P/RPS 0.35 0.32 0.31 0.40 0.30 0.32 0.26 21.98%
P/EPS -1.13 10.68 10.44 11.59 27.94 9.36 8.02 -
EY -88.26 9.36 9.58 8.63 3.58 10.69 12.47 -
DY 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.29 0.20 0.20 0.23 0.25 0.26 0.24 13.48%

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