[LIONPSIM] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.03%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 780,492 707,760 1,011,304 992,053 1,106,250 1,241,752 1,046,090 -17.69%
PBT 36,414 36,760 25,638 47,406 53,440 40,760 25,078 28.14%
Tax -12,254 -11,304 -14,753 -14,061 -16,446 -18,088 -14,603 -11.00%
NP 24,160 25,456 10,885 33,345 36,994 22,672 10,475 74.30%
-
NP to SH 23,306 24,152 10,866 33,642 35,802 21,908 2,762 312.86%
-
Tax Rate 33.65% 30.75% 57.54% 29.66% 30.77% 44.38% 58.23% -
Total Cost 756,332 682,304 1,000,419 958,708 1,069,256 1,219,080 1,035,615 -18.85%
-
Net Worth 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 4,634 - - - 27,811 -
Div Payout % - - 42.65% - - - 1,006.94% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,227,850 1,221,480 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1.11%
NOSH 231,669 231,341 231,734 231,486 231,578 231,097 231,764 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.10% 3.60% 1.08% 3.36% 3.34% 1.83% 1.00% -
ROE 1.90% 1.98% 0.90% 2.76% 2.95% 1.82% 0.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 336.90 305.94 436.41 428.56 477.70 537.33 451.36 -17.67%
EPS 10.06 10.44 4.69 14.53 15.46 9.48 1.19 313.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 12.00 -
NAPS 5.30 5.28 5.23 5.27 5.24 5.22 5.21 1.14%
Adjusted Per Share Value based on latest NOSH - 231,261
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 337.04 305.63 436.71 428.40 477.72 536.23 451.74 -17.69%
EPS 10.06 10.43 4.69 14.53 15.46 9.46 1.19 313.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 12.01 -
NAPS 5.3023 5.2748 5.2337 5.2681 5.2402 5.2093 5.2144 1.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.14 1.25 1.28 1.23 1.33 1.32 1.36 -
P/RPS 0.34 0.41 0.29 0.29 0.28 0.25 0.30 8.67%
P/EPS 11.33 11.97 27.30 8.46 8.60 13.92 114.12 -78.46%
EY 8.82 8.35 3.66 11.82 11.62 7.18 0.88 362.91%
DY 0.00 0.00 1.56 0.00 0.00 0.00 8.82 -
P/NAPS 0.22 0.24 0.24 0.23 0.25 0.25 0.26 -10.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 -
Price 1.05 1.21 1.31 1.36 1.24 1.33 1.44 -
P/RPS 0.31 0.40 0.30 0.32 0.26 0.25 0.32 -2.08%
P/EPS 10.44 11.59 27.94 9.36 8.02 14.03 120.83 -80.36%
EY 9.58 8.63 3.58 10.69 12.47 7.13 0.83 408.45%
DY 0.00 0.00 1.53 0.00 0.00 0.00 8.33 -
P/NAPS 0.20 0.23 0.25 0.26 0.24 0.25 0.28 -20.04%

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