[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -45.56%
YoY- -95.71%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,241,752 1,046,090 855,621 845,702 825,208 932,931 737,114 41.44%
PBT 40,760 25,078 42,152 45,078 45,636 38,993 28,150 27.90%
Tax -18,088 -14,603 -12,365 -10,946 -13,700 159,919 225,306 -
NP 22,672 10,475 29,786 34,132 31,936 198,912 253,457 -79.91%
-
NP to SH 21,908 2,762 18,289 16,516 30,336 207,637 264,406 -80.90%
-
Tax Rate 44.38% 58.23% 29.33% 24.28% 30.02% -410.12% -800.38% -
Total Cost 1,219,080 1,035,615 825,834 811,570 793,272 734,019 483,657 84.89%
-
Net Worth 1,206,326 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 1,203,953 0.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 27,811 30,876 - - 76,406 92,611 -
Div Payout % - 1,006.94% 168.82% - - 36.80% 35.03% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,206,326 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 1,203,953 0.13%
NOSH 231,097 231,764 231,572 231,571 231,219 231,533 231,529 -0.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.83% 1.00% 3.48% 4.04% 3.87% 21.32% 34.39% -
ROE 1.82% 0.23% 1.51% 1.36% 2.47% 17.02% 21.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 537.33 451.36 369.48 365.20 356.89 402.94 318.37 41.62%
EPS 9.48 1.19 7.89 7.14 13.12 89.67 114.20 -80.88%
DPS 0.00 12.00 13.33 0.00 0.00 33.00 40.00 -
NAPS 5.22 5.21 5.22 5.26 5.32 5.27 5.20 0.25%
Adjusted Per Share Value based on latest NOSH - 231,571
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 544.07 458.34 374.89 370.54 361.56 408.76 322.96 41.44%
EPS 9.60 1.21 8.01 7.24 13.29 90.97 115.85 -80.90%
DPS 0.00 12.19 13.53 0.00 0.00 33.48 40.58 -
NAPS 5.2855 5.2906 5.2963 5.3369 5.3896 5.3462 5.2751 0.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.32 1.36 1.42 1.48 1.33 1.60 1.80 -
P/RPS 0.25 0.30 0.38 0.41 0.37 0.40 0.57 -42.18%
P/EPS 13.92 114.12 17.98 20.75 10.14 1.78 1.58 324.88%
EY 7.18 0.88 5.56 4.82 9.86 56.05 63.44 -76.50%
DY 0.00 8.82 9.39 0.00 0.00 20.63 22.22 -
P/NAPS 0.25 0.26 0.27 0.28 0.25 0.30 0.35 -20.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 24/05/11 -
Price 1.33 1.44 1.26 1.62 1.45 1.45 1.60 -
P/RPS 0.25 0.32 0.34 0.44 0.41 0.36 0.50 -36.92%
P/EPS 14.03 120.83 15.95 22.71 11.05 1.62 1.40 362.87%
EY 7.13 0.83 6.27 4.40 9.05 61.85 71.38 -78.38%
DY 0.00 8.33 10.58 0.00 0.00 22.76 25.00 -
P/NAPS 0.25 0.28 0.24 0.31 0.27 0.28 0.31 -13.32%

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