[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 63.42%
YoY- 116.77%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 707,760 1,011,304 992,053 1,106,250 1,241,752 1,046,090 855,621 -11.87%
PBT 36,760 25,638 47,406 53,440 40,760 25,078 42,152 -8.71%
Tax -11,304 -14,753 -14,061 -16,446 -18,088 -14,603 -12,365 -5.80%
NP 25,456 10,885 33,345 36,994 22,672 10,475 29,786 -9.93%
-
NP to SH 24,152 10,866 33,642 35,802 21,908 2,762 18,289 20.34%
-
Tax Rate 30.75% 57.54% 29.66% 30.77% 44.38% 58.23% 29.33% -
Total Cost 682,304 1,000,419 958,708 1,069,256 1,219,080 1,035,615 825,834 -11.94%
-
Net Worth 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 0.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 4,634 - - - 27,811 30,876 -
Div Payout % - 42.65% - - - 1,006.94% 168.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 0.69%
NOSH 231,341 231,734 231,486 231,578 231,097 231,764 231,572 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.60% 1.08% 3.36% 3.34% 1.83% 1.00% 3.48% -
ROE 1.98% 0.90% 2.76% 2.95% 1.82% 0.23% 1.51% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 305.94 436.41 428.56 477.70 537.33 451.36 369.48 -11.81%
EPS 10.44 4.69 14.53 15.46 9.48 1.19 7.89 20.50%
DPS 0.00 2.00 0.00 0.00 0.00 12.00 13.33 -
NAPS 5.28 5.23 5.27 5.24 5.22 5.21 5.22 0.76%
Adjusted Per Share Value based on latest NOSH - 231,359
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 305.63 436.71 428.40 477.72 536.23 451.74 369.49 -11.87%
EPS 10.43 4.69 14.53 15.46 9.46 1.19 7.90 20.32%
DPS 0.00 2.00 0.00 0.00 0.00 12.01 13.33 -
NAPS 5.2748 5.2337 5.2681 5.2402 5.2093 5.2144 5.22 0.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.28 1.23 1.33 1.32 1.36 1.42 -
P/RPS 0.41 0.29 0.29 0.28 0.25 0.30 0.38 5.19%
P/EPS 11.97 27.30 8.46 8.60 13.92 114.12 17.98 -23.73%
EY 8.35 3.66 11.82 11.62 7.18 0.88 5.56 31.10%
DY 0.00 1.56 0.00 0.00 0.00 8.82 9.39 -
P/NAPS 0.24 0.24 0.23 0.25 0.25 0.26 0.27 -7.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 22/05/12 -
Price 1.21 1.31 1.36 1.24 1.33 1.44 1.26 -
P/RPS 0.40 0.30 0.32 0.26 0.25 0.32 0.34 11.43%
P/EPS 11.59 27.94 9.36 8.02 14.03 120.83 15.95 -19.15%
EY 8.63 3.58 10.69 12.47 7.13 0.83 6.27 23.71%
DY 0.00 1.53 0.00 0.00 0.00 8.33 10.58 -
P/NAPS 0.23 0.25 0.26 0.24 0.25 0.28 0.24 -2.79%

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