[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.45%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 714,452 765,096 690,525 619,830 607,668 475,150 474,192 31.32%
PBT 66,832 39,351 33,498 35,376 34,996 10,368 14,049 182.04%
Tax -9,196 -5,845 -5,242 -5,016 -4,772 -3,421 -2,261 154.14%
NP 57,636 33,506 28,256 30,360 30,224 6,947 11,788 187.24%
-
NP to SH 57,636 33,506 28,256 30,360 30,224 6,947 11,788 187.24%
-
Tax Rate 13.76% 14.85% 15.65% 14.18% 13.64% 33.00% 16.09% -
Total Cost 656,816 731,590 662,269 589,470 577,444 468,203 462,404 26.28%
-
Net Worth 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 35,558 - - - 16,266 2,709 -
Div Payout % - 106.12% - - - 234.15% 22.99% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1.60%
NOSH 203,229 203,189 203,183 203,212 203,118 203,333 203,241 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.07% 4.38% 4.09% 4.90% 4.97% 1.46% 2.49% -
ROE 4.20% 2.47% 2.08% 2.25% 2.24% 0.52% 0.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 351.55 376.54 339.85 305.02 299.17 233.68 233.31 31.33%
EPS 28.36 16.49 13.91 14.94 14.88 3.42 5.80 187.25%
DPS 0.00 17.50 0.00 0.00 0.00 8.00 1.33 -
NAPS 6.76 6.68 6.68 6.64 6.64 6.59 6.60 1.60%
Adjusted Per Share Value based on latest NOSH - 203,306
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 308.52 330.39 298.19 267.66 262.41 205.19 204.77 31.32%
EPS 24.89 14.47 12.20 13.11 13.05 3.00 5.09 187.26%
DPS 0.00 15.36 0.00 0.00 0.00 7.02 1.17 -
NAPS 5.9327 5.8613 5.8611 5.8269 5.8242 5.7864 5.7926 1.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.50 2.31 2.80 1.51 1.64 1.60 1.46 -
P/RPS 0.71 0.61 0.82 0.50 0.55 0.68 0.63 8.27%
P/EPS 8.82 14.01 20.13 10.11 11.02 46.83 25.17 -50.20%
EY 11.34 7.14 4.97 9.89 9.07 2.14 3.97 100.93%
DY 0.00 7.58 0.00 0.00 0.00 5.00 0.91 -
P/NAPS 0.37 0.35 0.42 0.23 0.25 0.24 0.22 41.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 -
Price 2.62 2.28 2.44 1.74 1.72 1.69 1.63 -
P/RPS 0.75 0.61 0.72 0.57 0.57 0.72 0.70 4.69%
P/EPS 9.24 13.83 17.55 11.65 11.56 49.47 28.10 -52.26%
EY 10.82 7.23 5.70 8.59 8.65 2.02 3.56 109.39%
DY 0.00 7.68 0.00 0.00 0.00 4.73 0.82 -
P/NAPS 0.39 0.34 0.37 0.26 0.26 0.26 0.25 34.39%

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