[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -27.39%
YoY- 1025.46%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 828,870 837,776 598,037 543,006 454,136 473,504 392,845 64.28%
PBT 191,914 156,020 170,351 203,702 275,944 9,728 -8,357 -
Tax -13,786 -14,228 -9,466 -6,638 -2,960 -4,896 -8,389 39.13%
NP 178,128 141,792 160,885 197,064 272,984 4,832 -16,746 -
-
NP to SH 171,060 127,928 167,495 206,746 284,724 11,884 -9,086 -
-
Tax Rate 7.18% 9.12% 5.56% 3.26% 1.07% 50.33% - -
Total Cost 650,742 695,984 437,152 345,942 181,152 468,672 409,591 36.04%
-
Net Worth 1,022,766 974,667 908,806 866,530 854,300 764,874 758,086 22.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,022,766 974,667 908,806 866,530 854,300 764,874 758,086 22.03%
NOSH 230,352 230,417 222,202 212,906 214,110 210,709 210,579 6.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.49% 16.92% 26.90% 36.29% 60.11% 1.02% -4.26% -
ROE 16.73% 13.13% 18.43% 23.86% 33.33% 1.55% -1.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 359.83 363.59 269.14 255.04 212.10 224.72 186.55 54.76%
EPS 74.26 55.52 75.38 97.11 132.98 5.64 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.23 4.09 4.07 3.99 3.63 3.60 14.96%
Adjusted Per Share Value based on latest NOSH - 230,453
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 363.16 367.07 262.03 237.92 198.98 207.46 172.12 64.28%
EPS 74.95 56.05 73.39 90.58 124.75 5.21 -3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4812 4.2705 3.9819 3.7967 3.7431 3.3513 3.3215 22.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 0.95 0.78 0.36 0.37 0.80 0.85 -
P/RPS 0.31 0.26 0.29 0.14 0.17 0.36 0.46 -23.07%
P/EPS 1.48 1.71 1.03 0.37 0.28 14.18 -19.70 -
EY 67.51 58.44 96.64 269.74 359.41 7.05 -5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.19 0.09 0.09 0.22 0.24 2.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 -
Price 1.42 0.95 0.91 0.68 0.33 0.41 0.72 -
P/RPS 0.39 0.26 0.34 0.27 0.16 0.18 0.39 0.00%
P/EPS 1.91 1.71 1.21 0.70 0.25 7.27 -16.69 -
EY 52.30 58.44 82.83 142.80 402.97 13.76 -5.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.22 0.17 0.08 0.11 0.20 36.68%

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