[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3.5%
YoY- -34.9%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 676,400 817,922 761,405 780,492 707,760 1,011,304 992,053 -22.51%
PBT 28,644 -236,620 36,309 36,414 36,760 25,638 47,406 -28.50%
Tax -9,320 -13,386 -13,253 -12,254 -11,304 -14,753 -14,061 -23.96%
NP 19,324 -250,006 23,056 24,160 25,456 10,885 33,345 -30.46%
-
NP to SH 19,000 -249,339 22,542 23,306 24,152 10,866 33,642 -31.65%
-
Tax Rate 32.54% - 36.50% 33.65% 30.75% 57.54% 29.66% -
Total Cost 657,076 1,067,928 738,349 756,332 682,304 1,000,419 958,708 -22.24%
-
Net Worth 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 -13.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 4,634 - -
Div Payout % - - - - - 42.65% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 973,170 961,001 1,232,126 1,227,850 1,221,480 1,211,970 1,219,932 -13.97%
NOSH 231,707 231,566 231,602 231,669 231,341 231,734 231,486 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.86% -30.57% 3.03% 3.10% 3.60% 1.08% 3.36% -
ROE 1.95% -25.95% 1.83% 1.90% 1.98% 0.90% 2.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 291.92 353.21 328.75 336.90 305.94 436.41 428.56 -22.56%
EPS 8.20 -107.67 9.73 10.06 10.44 4.69 14.53 -31.68%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.20 4.15 5.32 5.30 5.28 5.23 5.27 -14.02%
Adjusted Per Share Value based on latest NOSH - 232,024
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 292.09 353.21 328.80 337.04 305.63 436.71 428.40 -22.51%
EPS 8.20 -107.67 9.73 10.06 10.43 4.69 14.53 -31.68%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 4.2025 4.1499 5.3207 5.3023 5.2748 5.2337 5.2681 -13.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 1.04 1.03 1.14 1.25 1.28 1.23 -
P/RPS 0.32 0.29 0.31 0.34 0.41 0.29 0.29 6.77%
P/EPS 11.34 -0.97 10.58 11.33 11.97 27.30 8.46 21.54%
EY 8.82 -103.53 9.45 8.82 8.35 3.66 11.82 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.22 0.25 0.19 0.22 0.24 0.24 0.23 -2.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 22/05/14 25/02/14 25/11/13 26/08/13 28/05/13 -
Price 0.82 1.22 1.04 1.05 1.21 1.31 1.36 -
P/RPS 0.28 0.35 0.32 0.31 0.40 0.30 0.32 -8.50%
P/EPS 10.00 -1.13 10.68 10.44 11.59 27.94 9.36 4.50%
EY 10.00 -88.26 9.36 9.58 8.63 3.58 10.69 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.20 0.29 0.20 0.20 0.23 0.25 0.26 -16.03%

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