[LIONPSIM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 58.11%
YoY- 382.31%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 426,739 285,380 178,613 765,096 517,894 309,915 151,917 98.95%
PBT 26,378 14,958 16,708 39,351 25,124 17,688 8,749 108.55%
Tax -5,302 -3,796 -2,299 -5,845 -3,932 -2,508 -1,193 170.06%
NP 21,076 11,162 14,409 33,506 21,192 15,180 7,556 98.02%
-
NP to SH 21,076 11,162 14,409 33,506 21,192 15,180 7,556 98.02%
-
Tax Rate 20.10% 25.38% 13.76% 14.85% 15.65% 14.18% 13.64% -
Total Cost 405,663 274,218 164,204 731,590 496,702 294,735 144,361 99.00%
-
Net Worth 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 -0.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 10,301 - - 35,558 - - - -
Div Payout % 48.88% - - 106.12% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 1,348,705 -0.16%
NOSH 206,021 204,058 203,229 203,189 203,183 203,212 203,118 0.94%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.94% 3.91% 8.07% 4.38% 4.09% 4.90% 4.97% -
ROE 1.57% 0.84% 1.05% 2.47% 1.56% 1.13% 0.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 207.13 139.85 87.89 376.54 254.89 152.51 74.79 97.08%
EPS 10.23 5.47 7.09 16.49 10.43 7.47 3.72 96.16%
DPS 5.00 0.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 6.53 6.54 6.76 6.68 6.68 6.64 6.64 -1.10%
Adjusted Per Share Value based on latest NOSH - 203,201
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 184.28 123.24 77.13 330.39 223.64 133.83 65.60 98.96%
EPS 9.10 4.82 6.22 14.47 9.15 6.56 3.26 98.12%
DPS 4.45 0.00 0.00 15.36 0.00 0.00 0.00 -
NAPS 5.8095 5.763 5.9327 5.8613 5.8611 5.8269 5.8242 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.30 2.80 2.50 2.31 2.80 1.51 1.64 -
P/RPS 1.11 2.00 2.84 0.61 1.10 0.99 2.19 -36.40%
P/EPS 22.48 51.19 35.26 14.01 26.85 20.21 44.09 -36.15%
EY 4.45 1.95 2.84 7.14 3.73 4.95 2.27 56.57%
DY 2.17 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.37 0.35 0.42 0.23 0.25 25.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 -
Price 1.93 2.48 2.62 2.28 2.44 1.74 1.72 -
P/RPS 0.93 1.77 2.98 0.61 0.96 1.14 2.30 -45.28%
P/EPS 18.87 45.34 36.95 13.83 23.39 23.29 46.24 -44.95%
EY 5.30 2.21 2.71 7.23 4.27 4.29 2.16 81.82%
DY 2.59 0.00 0.00 7.68 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.39 0.34 0.37 0.26 0.26 10.00%

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
Post a Comment