[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.91%
YoY- 976.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 874,316 631,971 414,435 209,444 598,037 407,255 227,068 146.27%
PBT 188,208 127,522 95,957 39,005 170,351 152,777 137,972 23.06%
Tax -24,804 -11,753 -6,893 -3,557 -9,466 -4,979 -1,480 558.28%
NP 163,404 115,769 89,064 35,448 160,885 147,798 136,492 12.78%
-
NP to SH 152,517 104,499 85,530 31,982 167,495 155,060 142,362 4.71%
-
Tax Rate 13.18% 9.22% 7.18% 9.12% 5.56% 3.26% 1.07% -
Total Cost 710,912 516,202 325,371 173,996 437,152 259,457 90,576 296.43%
-
Net Worth 1,079,571 1,034,848 1,022,766 974,667 908,806 866,530 854,300 16.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,613 - - - - - - -
Div Payout % 3.02% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,079,571 1,034,848 1,022,766 974,667 908,806 866,530 854,300 16.93%
NOSH 230,677 230,478 230,352 230,417 222,202 212,906 214,110 5.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.69% 18.32% 21.49% 16.92% 26.90% 36.29% 60.11% -
ROE 14.13% 10.10% 8.36% 3.28% 18.43% 17.89% 16.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 379.02 274.20 179.91 90.90 269.14 191.28 106.05 134.30%
EPS 66.12 45.34 37.13 13.88 75.38 72.83 66.49 -0.37%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.49 4.44 4.23 4.09 4.07 3.99 11.25%
Adjusted Per Share Value based on latest NOSH - 230,417
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 383.08 276.89 181.58 91.77 262.03 178.44 99.49 146.27%
EPS 66.82 45.79 37.47 14.01 73.39 67.94 62.38 4.70%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7301 4.5341 4.4812 4.2705 3.9819 3.7967 3.7431 16.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.51 1.10 0.95 0.78 0.36 0.37 -
P/RPS 0.33 0.55 0.61 1.05 0.29 0.19 0.35 -3.85%
P/EPS 1.91 3.33 2.96 6.84 1.03 0.49 0.56 127.09%
EY 52.47 30.03 33.75 14.61 96.64 202.31 179.70 -56.08%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.25 0.22 0.19 0.09 0.09 108.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.39 1.26 1.42 0.95 0.91 0.68 0.33 -
P/RPS 0.37 0.46 0.79 1.05 0.34 0.36 0.31 12.55%
P/EPS 2.10 2.78 3.82 6.84 1.21 0.93 0.50 161.00%
EY 47.57 35.98 26.15 14.61 82.83 107.10 201.48 -61.90%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.32 0.22 0.22 0.17 0.08 141.95%

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