[LIONPSIM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 45.95%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 552,836 157,126 75,695 874,316 631,971 414,435 209,444 91.10%
PBT 21,113 10,435 116 188,208 127,522 95,957 39,005 -33.60%
Tax 168,980 177,380 2,282 -24,804 -11,753 -6,893 -3,557 -
NP 190,093 187,815 2,398 163,404 115,769 89,064 35,448 206.68%
-
NP to SH 198,305 192,541 3,115 152,517 104,499 85,530 31,982 237.88%
-
Tax Rate -800.36% -1,699.86% -1,967.24% 13.18% 9.22% 7.18% 9.12% -
Total Cost 362,743 -30,689 73,297 710,912 516,202 325,371 173,996 63.26%
-
Net Worth 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 974,667 15.13%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 69,458 69,450 - 4,613 - - - -
Div Payout % 35.03% 36.07% - 3.02% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 974,667 15.13%
NOSH 231,529 231,502 230,740 230,677 230,478 230,352 230,417 0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.39% 119.53% 3.17% 18.69% 18.32% 21.49% 16.92% -
ROE 16.47% 15.96% 0.29% 14.13% 10.10% 8.36% 3.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 238.78 67.87 32.81 379.02 274.20 179.91 90.90 90.49%
EPS 85.65 83.17 1.35 66.12 45.34 37.13 13.88 236.80%
DPS 30.00 30.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 5.20 5.21 4.69 4.68 4.49 4.44 4.23 14.77%
Adjusted Per Share Value based on latest NOSH - 231,243
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 242.22 68.84 33.17 383.08 276.89 181.58 91.77 91.10%
EPS 86.89 84.36 1.36 66.82 45.79 37.47 14.01 237.93%
DPS 30.43 30.43 0.00 2.02 0.00 0.00 0.00 -
NAPS 5.2751 5.2846 4.7415 4.7301 4.5341 4.4812 4.2705 15.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.80 2.00 2.04 1.26 1.51 1.10 0.95 -
P/RPS 0.75 2.95 6.22 0.33 0.55 0.61 1.05 -20.11%
P/EPS 2.10 2.40 151.11 1.91 3.33 2.96 6.84 -54.52%
EY 47.58 41.59 0.66 52.47 30.03 33.75 14.61 119.86%
DY 16.67 15.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.43 0.27 0.34 0.25 0.22 36.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 -
Price 1.60 1.83 2.44 1.39 1.26 1.42 0.95 -
P/RPS 0.67 2.70 7.44 0.37 0.46 0.79 1.05 -25.90%
P/EPS 1.87 2.20 180.74 2.10 2.78 3.82 6.84 -57.90%
EY 53.53 45.45 0.55 47.57 35.98 26.15 14.61 137.85%
DY 18.75 16.39 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.52 0.30 0.28 0.32 0.22 25.71%

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