[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -57.0%
YoY- 90.7%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 590,388 426,739 285,380 178,613 765,096 517,894 309,915 53.73%
PBT 36,071 26,378 14,958 16,708 39,351 25,124 17,688 60.88%
Tax -6,327 -5,302 -3,796 -2,299 -5,845 -3,932 -2,508 85.42%
NP 29,744 21,076 11,162 14,409 33,506 21,192 15,180 56.64%
-
NP to SH 28,980 21,076 11,162 14,409 33,506 21,192 15,180 53.95%
-
Tax Rate 17.54% 20.10% 25.38% 13.76% 14.85% 15.65% 14.18% -
Total Cost 560,644 405,663 274,218 164,204 731,590 496,702 294,735 53.58%
-
Net Worth 1,529,729 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 8.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 33,119 10,301 - - 35,558 - - -
Div Payout % 114.29% 48.88% - - 106.12% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,529,729 1,345,320 1,334,542 1,373,834 1,357,307 1,357,263 1,349,333 8.73%
NOSH 206,999 206,021 204,058 203,229 203,189 203,183 203,212 1.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.04% 4.94% 3.91% 8.07% 4.38% 4.09% 4.90% -
ROE 1.89% 1.57% 0.84% 1.05% 2.47% 1.56% 1.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 285.21 207.13 139.85 87.89 376.54 254.89 152.51 51.84%
EPS 14.00 10.23 5.47 7.09 16.49 10.43 7.47 52.06%
DPS 16.00 5.00 0.00 0.00 17.50 0.00 0.00 -
NAPS 7.39 6.53 6.54 6.76 6.68 6.68 6.64 7.40%
Adjusted Per Share Value based on latest NOSH - 203,229
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 254.95 184.28 123.24 77.13 330.39 223.64 133.83 53.73%
EPS 12.51 9.10 4.82 6.22 14.47 9.15 6.56 53.84%
DPS 14.30 4.45 0.00 0.00 15.36 0.00 0.00 -
NAPS 6.6059 5.8095 5.763 5.9327 5.8613 5.8611 5.8269 8.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.09 2.30 2.80 2.50 2.31 2.80 1.51 -
P/RPS 0.73 1.11 2.00 2.84 0.61 1.10 0.99 -18.39%
P/EPS 14.93 22.48 51.19 35.26 14.01 26.85 20.21 -18.29%
EY 6.70 4.45 1.95 2.84 7.14 3.73 4.95 22.38%
DY 7.66 2.17 0.00 0.00 7.58 0.00 0.00 -
P/NAPS 0.28 0.35 0.43 0.37 0.35 0.42 0.23 14.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 -
Price 2.19 1.93 2.48 2.62 2.28 2.44 1.74 -
P/RPS 0.77 0.93 1.77 2.98 0.61 0.96 1.14 -23.03%
P/EPS 15.64 18.87 45.34 36.95 13.83 23.39 23.29 -23.33%
EY 6.39 5.30 2.21 2.71 7.23 4.27 4.29 30.45%
DY 7.31 2.59 0.00 0.00 7.68 0.00 0.00 -
P/NAPS 0.30 0.30 0.38 0.39 0.34 0.37 0.26 10.01%

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