[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.77%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 765,096 517,894 309,915 151,917 475,150 355,644 239,888 116.82%
PBT 39,351 25,124 17,688 8,749 10,368 10,537 15,115 89.35%
Tax -5,845 -3,932 -2,508 -1,193 -3,421 -1,696 -1,205 186.82%
NP 33,506 21,192 15,180 7,556 6,947 8,841 13,910 79.78%
-
NP to SH 33,506 21,192 15,180 7,556 6,947 8,841 13,910 79.78%
-
Tax Rate 14.85% 15.65% 14.18% 13.64% 33.00% 16.10% 7.97% -
Total Cost 731,590 496,702 294,735 144,361 468,203 346,803 225,978 119.00%
-
Net Worth 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 0.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 35,558 - - - 16,266 2,032 - -
Div Payout % 106.12% - - - 234.15% 22.99% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,357,307 1,357,263 1,349,333 1,348,705 1,339,966 1,341,393 1,344,226 0.64%
NOSH 203,189 203,183 203,212 203,118 203,333 203,241 203,362 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.38% 4.09% 4.90% 4.97% 1.46% 2.49% 5.80% -
ROE 2.47% 1.56% 1.13% 0.56% 0.52% 0.66% 1.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 376.54 254.89 152.51 74.79 233.68 174.99 117.96 116.94%
EPS 16.49 10.43 7.47 3.72 3.42 4.35 6.84 79.89%
DPS 17.50 0.00 0.00 0.00 8.00 1.00 0.00 -
NAPS 6.68 6.68 6.64 6.64 6.59 6.60 6.61 0.70%
Adjusted Per Share Value based on latest NOSH - 203,118
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 330.39 223.64 133.83 65.60 205.19 153.58 103.59 116.82%
EPS 14.47 9.15 6.56 3.26 3.00 3.82 6.01 79.73%
DPS 15.36 0.00 0.00 0.00 7.02 0.88 0.00 -
NAPS 5.8613 5.8611 5.8269 5.8242 5.7864 5.7926 5.8048 0.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.31 2.80 1.51 1.64 1.60 1.46 1.56 -
P/RPS 0.61 1.10 0.99 2.19 0.68 0.83 1.32 -40.25%
P/EPS 14.01 26.85 20.21 44.09 46.83 33.56 22.81 -27.76%
EY 7.14 3.73 4.95 2.27 2.14 2.98 4.38 38.55%
DY 7.58 0.00 0.00 0.00 5.00 0.68 0.00 -
P/NAPS 0.35 0.42 0.23 0.25 0.24 0.22 0.24 28.62%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 -
Price 2.28 2.44 1.74 1.72 1.69 1.63 1.76 -
P/RPS 0.61 0.96 1.14 2.30 0.72 0.93 1.49 -44.89%
P/EPS 13.83 23.39 23.29 46.24 49.47 37.47 25.73 -33.91%
EY 7.23 4.27 4.29 2.16 2.02 2.67 3.89 51.22%
DY 7.68 0.00 0.00 0.00 4.73 0.61 0.00 -
P/NAPS 0.34 0.37 0.26 0.26 0.26 0.25 0.27 16.62%

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