[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 10.74%
YoY- -93.08%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,106,250 1,241,752 1,046,090 855,621 845,702 825,208 932,931 11.97%
PBT 53,440 40,760 25,078 42,152 45,078 45,636 38,993 23.26%
Tax -16,446 -18,088 -14,603 -12,365 -10,946 -13,700 159,919 -
NP 36,994 22,672 10,475 29,786 34,132 31,936 198,912 -67.25%
-
NP to SH 35,802 21,908 2,762 18,289 16,516 30,336 207,637 -68.85%
-
Tax Rate 30.77% 44.38% 58.23% 29.33% 24.28% 30.02% -410.12% -
Total Cost 1,069,256 1,219,080 1,035,615 825,834 811,570 793,272 734,019 28.35%
-
Net Worth 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 -0.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 27,811 30,876 - - 76,406 -
Div Payout % - - 1,006.94% 168.82% - - 36.80% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 1,230,087 1,220,181 -0.36%
NOSH 231,578 231,097 231,764 231,572 231,571 231,219 231,533 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.34% 1.83% 1.00% 3.48% 4.04% 3.87% 21.32% -
ROE 2.95% 1.82% 0.23% 1.51% 1.36% 2.47% 17.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 477.70 537.33 451.36 369.48 365.20 356.89 402.94 11.95%
EPS 15.46 9.48 1.19 7.89 7.14 13.12 89.67 -68.85%
DPS 0.00 0.00 12.00 13.33 0.00 0.00 33.00 -
NAPS 5.24 5.22 5.21 5.22 5.26 5.32 5.27 -0.37%
Adjusted Per Share Value based on latest NOSH - 231,572
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 484.70 544.07 458.34 374.89 370.54 361.56 408.76 11.97%
EPS 15.69 9.60 1.21 8.01 7.24 13.29 90.97 -68.84%
DPS 0.00 0.00 12.19 13.53 0.00 0.00 33.48 -
NAPS 5.3168 5.2855 5.2906 5.2963 5.3369 5.3896 5.3462 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.32 1.36 1.42 1.48 1.33 1.60 -
P/RPS 0.28 0.25 0.30 0.38 0.41 0.37 0.40 -21.07%
P/EPS 8.60 13.92 114.12 17.98 20.75 10.14 1.78 184.43%
EY 11.62 7.18 0.88 5.56 4.82 9.86 56.05 -64.80%
DY 0.00 0.00 8.82 9.39 0.00 0.00 20.63 -
P/NAPS 0.25 0.25 0.26 0.27 0.28 0.25 0.30 -11.39%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 -
Price 1.24 1.33 1.44 1.26 1.62 1.45 1.45 -
P/RPS 0.26 0.25 0.32 0.34 0.44 0.41 0.36 -19.42%
P/EPS 8.02 14.03 120.83 15.95 22.71 11.05 1.62 189.06%
EY 12.47 7.13 0.83 6.27 4.40 9.05 61.85 -65.44%
DY 0.00 0.00 8.33 10.58 0.00 0.00 22.76 -
P/NAPS 0.24 0.25 0.28 0.24 0.31 0.27 0.28 -9.72%

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