[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

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	828,870	837,776	598,037	543,006	454,136	473,504	392,845	64.28%
YoY %	-1.06%	40.09%	10.13%	19.57%	-4.09%	20.53%	-	-
Horiz. %	210.99%	213.26%	152.23%	138.22%	115.60%	120.53%	100.00%	-
PBT	191,914	156,020	170,351	203,702	275,944	9,728	-8,357	-
YoY %	23.01%	-8.41%	-16.37%	-26.18%	2,736.60%	216.41%	-	-
Horiz. %	-2,296.45%	-1,866.94%	-2,038.42%	-2,437.50%	-3,301.95%	-116.41%	100.00%	-
Tax	-13,786	-14,228	-9,466	-6,638	-2,960	-4,896	-8,389	39.13%
YoY %	3.11%	-50.31%	-42.60%	-124.26%	39.54%	41.64%	-	-
Horiz. %	164.33%	169.60%	112.84%	79.13%	35.28%	58.36%	100.00%	-
NP	178,128	141,792	160,885	197,064	272,984	4,832	-16,746	-
YoY %	25.63%	-11.87%	-18.36%	-27.81%	5,549.50%	128.85%	-	-
Horiz. %	-1,063.70%	-846.72%	-960.74%	-1,176.78%	-1,630.14%	-28.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,060	127,928	167,495	206,746	284,724	11,884	-9,086	-
YoY %	33.72%	-23.62%	-18.99%	-27.39%	2,295.86%	230.79%	-	-
Horiz. %	-1,882.68%	-1,407.97%	-1,843.44%	-2,275.43%	-3,133.66%	-130.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.18%	9.12%	5.56%	3.26%	1.07%	50.33%	-	-
YoY %	-21.27%	64.03%	70.55%	204.67%	-97.87%	0.00%	-	-
Horiz. %	14.27%	18.12%	11.05%	6.48%	2.13%	100.00%	-	-
Total Cost	650,742	695,984	437,152	345,942	181,152	468,672	409,591	36.04%
YoY %	-6.50%	59.21%	26.37%	90.97%	-61.35%	14.42%	-	-
Horiz. %	158.88%	169.92%	106.73%	84.46%	44.23%	114.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,022,766	974,667	908,806	866,530	854,300	764,874	758,086	22.03%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,022,766	974,667	908,806	866,530	854,300	764,874	758,086	22.03%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-
NOSH	230,352	230,417	222,202	212,906	214,110	210,709	210,579	6.14%
YoY %	-0.03%	3.70%	4.37%	-0.56%	1.61%	0.06%	-	-
Horiz. %	109.39%	109.42%	105.52%	101.11%	101.68%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	21.49%	16.92%	26.90%	36.29%	60.11%	1.02%	-4.26%	-
YoY %	27.01%	-37.10%	-25.87%	-39.63%	5,793.14%	123.94%	-	-
Horiz. %	-504.46%	-397.18%	-631.46%	-851.88%	-1,411.03%	-23.94%	100.00%	-
ROE	16.73%	13.13%	18.43%	23.86%	33.33%	1.55%	-1.20%	-
YoY %	27.42%	-28.76%	-22.76%	-28.41%	2,050.32%	229.17%	-	-
Horiz. %	-1,394.17%	-1,094.17%	-1,535.83%	-1,988.33%	-2,777.50%	-129.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	359.83	363.59	269.14	255.04	212.10	224.72	186.55	54.76%
YoY %	-1.03%	35.09%	5.53%	20.25%	-5.62%	20.46%	-	-
Horiz. %	192.89%	194.90%	144.27%	136.71%	113.70%	120.46%	100.00%	-
EPS	74.26	55.52	75.38	97.11	132.98	5.64	-4.32	-
YoY %	33.75%	-26.35%	-22.38%	-26.97%	2,257.80%	230.56%	-	-
Horiz. %	-1,718.98%	-1,285.19%	-1,744.91%	-2,247.92%	-3,078.24%	-130.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.44	4.23	4.09	4.07	3.99	3.63	3.60	14.96%
YoY %	4.96%	3.42%	0.49%	2.01%	9.92%	0.83%	-	-
Horiz. %	123.33%	117.50%	113.61%	113.06%	110.83%	100.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,453
RPS	357.93	361.78	258.25	234.49	196.11	204.47	169.64	64.28%
YoY %	-1.06%	40.09%	10.13%	19.57%	-4.09%	20.53%	-	-
Horiz. %	210.99%	213.26%	152.23%	138.23%	115.60%	120.53%	100.00%	-
EPS	73.87	55.24	72.33	89.28	122.95	5.13	-3.92	-
YoY %	33.73%	-23.63%	-18.99%	-27.39%	2,296.69%	230.87%	-	-
Horiz. %	-1,884.44%	-1,409.18%	-1,845.15%	-2,277.55%	-3,136.48%	-130.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.4166	4.2089	3.9245	3.742	3.6892	3.303	3.2737	22.02%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	19.23%	-10.34%	107.14%	-17.65%	-52.78%	-21.74%	-	-
Horiz. %	67.39%	56.52%	63.04%	30.43%	36.96%	78.26%	100.00%	-
P/EPS	1.48	1.71	1.03	0.37	0.28	14.18	-19.70	-
YoY %	-13.45%	66.02%	178.38%	32.14%	-98.03%	171.98%	-	-
Horiz. %	-7.51%	-8.68%	-5.23%	-1.88%	-1.42%	-71.98%	100.00%	-
EY	67.51	58.44	96.64	269.74	359.41	7.05	-5.08	-
YoY %	15.52%	-39.53%	-64.17%	-24.95%	4,998.01%	238.78%	-	-
Horiz. %	-1,328.94%	-1,150.39%	-1,902.36%	-5,309.84%	-7,075.00%	-138.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.22	0.19	0.09	0.09	0.22	0.24	2.75%
YoY %	13.64%	15.79%	111.11%	0.00%	-59.09%	-8.33%	-	-
Horiz. %	104.17%	91.67%	79.17%	37.50%	37.50%	91.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	50.00%	-23.53%	25.93%	68.75%	-11.11%	-53.85%	-	-
Horiz. %	100.00%	66.67%	87.18%	69.23%	41.03%	46.15%	100.00%	-
P/EPS	1.91	1.71	1.21	0.70	0.25	7.27	-16.69	-
YoY %	11.70%	41.32%	72.86%	180.00%	-96.56%	143.56%	-	-
Horiz. %	-11.44%	-10.25%	-7.25%	-4.19%	-1.50%	-43.56%	100.00%	-
EY	52.30	58.44	82.83	142.80	402.97	13.76	-5.99	-
YoY %	-10.51%	-29.45%	-42.00%	-64.56%	2,828.56%	329.72%	-	-
Horiz. %	-873.12%	-975.63%	-1,382.80%	-2,383.97%	-6,727.38%	-229.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.22	0.22	0.17	0.08	0.11	0.20	36.68%
YoY %	45.45%	0.00%	29.41%	112.50%	-27.27%	-45.00%	-	-
Horiz. %	160.00%	110.00%	110.00%	85.00%	40.00%	55.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos