[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -33.01%
YoY- -78.31%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 548,444 476,006 469,462 439,876 416,512 380,474 400,300 23.33%
PBT 12,272 13,387 10,842 11,644 16,400 22,840 27,702 -41.85%
Tax -3,872 -4,312 -3,765 -4,222 -5,320 -3,611 -3,328 10.61%
NP 8,400 9,075 7,077 7,422 11,080 19,229 24,374 -50.81%
-
NP to SH 8,400 9,075 7,077 7,422 11,080 19,228 24,373 -50.81%
-
Tax Rate 31.55% 32.21% 34.73% 36.26% 32.44% 15.81% 12.01% -
Total Cost 540,044 466,931 462,385 432,454 405,432 361,245 375,925 27.28%
-
Net Worth 551,341 551,341 535,393 535,393 544,506 546,784 533,115 2.26%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 551,341 551,341 535,393 535,393 544,506 546,784 533,115 2.26%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.53% 1.91% 1.51% 1.69% 2.66% 5.05% 6.09% -
ROE 1.52% 1.65% 1.32% 1.39% 2.03% 3.52% 4.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 240.73 208.93 206.06 193.07 182.82 167.00 175.70 23.33%
EPS 3.68 3.98 3.11 3.26 4.88 8.44 10.69 -50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.42 2.35 2.35 2.39 2.40 2.34 2.26%
Adjusted Per Share Value based on latest NOSH - 231,571
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 240.30 208.56 205.69 192.73 182.49 166.70 175.39 23.33%
EPS 3.68 3.98 3.10 3.25 4.85 8.42 10.68 -50.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4157 2.4157 2.3458 2.3458 2.3857 2.3957 2.3358 2.26%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.395 0.42 0.42 0.485 0.495 0.525 0.575 -
P/RPS 0.16 0.20 0.20 0.25 0.27 0.31 0.33 -38.25%
P/EPS 10.71 10.54 13.52 14.89 10.18 6.22 5.37 58.37%
EY 9.33 9.48 7.40 6.72 9.82 16.08 18.61 -36.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.18 0.21 0.21 0.22 0.25 -25.71%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 29/05/19 26/02/19 21/11/18 28/08/18 17/05/18 -
Price 0.405 0.41 0.40 0.415 0.445 0.545 0.60 -
P/RPS 0.17 0.20 0.19 0.21 0.24 0.33 0.34 -36.97%
P/EPS 10.98 10.29 12.88 12.74 9.15 6.46 5.61 56.40%
EY 9.10 9.72 7.77 7.85 10.93 15.49 17.83 -36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.17 0.18 0.19 0.23 0.26 -24.64%

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