[LIONPSIM] QoQ Annualized Quarter Result on 31-Dec-2020

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- 2039.97%
YoY- 2518.66%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 574,383 621,605 603,133 593,756 623,492 411,505 464,950 15.11%
PBT 118,167 151,345 190,361 284,952 17,240 36,238 13,672 320.60%
Tax -2,872 -3,050 -3,978 -3,760 -4,100 -3,699 -3,620 -14.28%
NP 115,295 148,294 186,382 281,192 13,140 32,539 10,052 407.84%
-
NP to SH 116,470 149,832 187,221 281,192 13,140 32,539 10,052 411.28%
-
Tax Rate 2.43% 2.02% 2.09% 1.32% 23.78% 10.21% 26.48% -
Total Cost 459,088 473,310 416,750 312,564 610,352 378,966 454,898 0.61%
-
Net Worth 731,324 729,046 729,046 717,655 578,680 578,680 553,619 20.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 731,324 729,046 729,046 717,655 578,680 578,680 553,619 20.37%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.07% 23.86% 30.90% 47.36% 2.11% 7.91% 2.16% -
ROE 15.93% 20.55% 25.68% 39.18% 2.27% 5.62% 1.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 252.11 272.84 264.73 260.62 273.67 180.62 204.08 15.11%
EPS 51.12 65.77 82.17 123.42 5.76 14.28 4.41 411.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.20 3.20 3.15 2.54 2.54 2.43 20.37%
Adjusted Per Share Value based on latest NOSH - 231,571
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 248.04 268.43 260.45 256.40 269.24 177.70 200.78 15.11%
EPS 50.30 64.70 80.85 121.43 5.67 14.05 4.34 411.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1581 3.1483 3.1483 3.0991 2.4989 2.4989 2.3907 20.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.62 0.675 0.625 0.59 0.345 0.32 0.30 -
P/RPS 0.25 0.25 0.24 0.23 0.13 0.18 0.15 40.52%
P/EPS 1.21 1.03 0.76 0.48 5.98 2.24 6.80 -68.33%
EY 82.46 97.43 131.48 209.19 16.72 44.63 14.71 215.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.20 0.19 0.14 0.13 0.12 35.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 24/05/21 24/02/21 24/11/20 25/08/20 29/05/20 -
Price 0.60 0.625 0.73 0.57 0.405 0.31 0.35 -
P/RPS 0.24 0.23 0.28 0.22 0.15 0.17 0.17 25.82%
P/EPS 1.17 0.95 0.89 0.46 7.02 2.17 7.93 -72.04%
EY 85.20 105.23 112.57 216.53 14.24 46.07 12.61 256.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.23 0.18 0.16 0.12 0.14 22.55%

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