[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -97.96%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 932,931 552,836 157,126 75,695 874,316 631,971 414,435 72.01%
PBT 38,993 21,113 10,435 116 188,208 127,522 95,957 -45.22%
Tax 159,919 168,980 177,380 2,282 -24,804 -11,753 -6,893 -
NP 198,912 190,093 187,815 2,398 163,404 115,769 89,064 71.11%
-
NP to SH 207,637 198,305 192,541 3,115 152,517 104,499 85,530 80.92%
-
Tax Rate -410.12% -800.36% -1,699.86% -1,967.24% 13.18% 9.22% 7.18% -
Total Cost 734,019 362,743 -30,689 73,297 710,912 516,202 325,371 72.26%
-
Net Worth 1,220,181 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 12.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 76,406 69,458 69,450 - 4,613 - - -
Div Payout % 36.80% 35.03% 36.07% - 3.02% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,220,181 1,203,953 1,206,130 1,082,174 1,079,571 1,034,848 1,022,766 12.52%
NOSH 231,533 231,529 231,502 230,740 230,677 230,478 230,352 0.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.32% 34.39% 119.53% 3.17% 18.69% 18.32% 21.49% -
ROE 17.02% 16.47% 15.96% 0.29% 14.13% 10.10% 8.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 402.94 238.78 67.87 32.81 379.02 274.20 179.91 71.43%
EPS 89.67 85.65 83.17 1.35 66.12 45.34 37.13 80.29%
DPS 33.00 30.00 30.00 0.00 2.00 0.00 0.00 -
NAPS 5.27 5.20 5.21 4.69 4.68 4.49 4.44 12.13%
Adjusted Per Share Value based on latest NOSH - 230,740
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 408.76 242.22 68.84 33.17 383.08 276.89 181.58 72.02%
EPS 90.97 86.89 84.36 1.36 66.82 45.79 37.47 80.93%
DPS 33.48 30.43 30.43 0.00 2.02 0.00 0.00 -
NAPS 5.3462 5.2751 5.2846 4.7415 4.7301 4.5341 4.4812 12.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.60 1.80 2.00 2.04 1.26 1.51 1.10 -
P/RPS 0.40 0.75 2.95 6.22 0.33 0.55 0.61 -24.58%
P/EPS 1.78 2.10 2.40 151.11 1.91 3.33 2.96 -28.82%
EY 56.05 47.58 41.59 0.66 52.47 30.03 33.75 40.36%
DY 20.63 16.67 15.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.30 0.35 0.38 0.43 0.27 0.34 0.25 12.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 -
Price 1.45 1.60 1.83 2.44 1.39 1.26 1.42 -
P/RPS 0.36 0.67 2.70 7.44 0.37 0.46 0.79 -40.86%
P/EPS 1.62 1.87 2.20 180.74 2.10 2.78 3.82 -43.64%
EY 61.85 53.53 45.45 0.55 47.57 35.98 26.15 77.79%
DY 22.76 18.75 16.39 0.00 1.44 0.00 0.00 -
P/NAPS 0.28 0.31 0.35 0.52 0.30 0.28 0.32 -8.53%

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