[LIONPSIM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 98.3%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,011,304 744,040 553,125 310,438 1,046,090 641,716 422,851 78.93%
PBT 25,638 35,555 26,720 10,190 25,078 31,614 22,539 8.97%
Tax -14,753 -10,546 -8,223 -4,522 -14,603 -9,274 -5,473 93.80%
NP 10,885 25,009 18,497 5,668 10,475 22,340 17,066 -25.92%
-
NP to SH 10,866 25,232 17,901 5,477 2,762 13,717 8,258 20.09%
-
Tax Rate 57.54% 29.66% 30.77% 44.38% 58.23% 29.34% 24.28% -
Total Cost 1,000,419 719,031 534,628 304,770 1,035,615 619,376 405,785 82.59%
-
Net Worth 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 -0.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,634 - - - 27,811 23,157 - -
Div Payout % 42.65% - - - 1,006.94% 168.82% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,211,970 1,219,932 1,213,470 1,206,326 1,207,494 1,208,805 1,218,063 -0.33%
NOSH 231,734 231,486 231,578 231,097 231,764 231,572 231,571 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.08% 3.36% 3.34% 1.83% 1.00% 3.48% 4.04% -
ROE 0.90% 2.07% 1.48% 0.45% 0.23% 1.13% 0.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 436.41 321.42 238.85 134.33 451.36 277.11 182.60 78.85%
EPS 4.69 10.90 7.73 2.37 1.19 5.92 3.57 19.97%
DPS 2.00 0.00 0.00 0.00 12.00 10.00 0.00 -
NAPS 5.23 5.27 5.24 5.22 5.21 5.22 5.26 -0.38%
Adjusted Per Share Value based on latest NOSH - 231,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 443.10 326.00 242.35 136.02 458.34 281.16 185.27 78.93%
EPS 4.76 11.06 7.84 2.40 1.21 6.01 3.62 20.04%
DPS 2.03 0.00 0.00 0.00 12.19 10.15 0.00 -
NAPS 5.3102 5.3451 5.3168 5.2855 5.2906 5.2963 5.3369 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.23 1.33 1.32 1.36 1.42 1.48 -
P/RPS 0.29 0.38 0.56 0.98 0.30 0.51 0.81 -49.61%
P/EPS 27.30 11.28 17.21 55.70 114.12 23.97 41.50 -24.38%
EY 3.66 8.86 5.81 1.80 0.88 4.17 2.41 32.15%
DY 1.56 0.00 0.00 0.00 8.82 7.04 0.00 -
P/NAPS 0.24 0.23 0.25 0.25 0.26 0.27 0.28 -9.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 22/05/12 20/02/12 -
Price 1.31 1.36 1.24 1.33 1.44 1.26 1.62 -
P/RPS 0.30 0.42 0.52 0.99 0.32 0.45 0.89 -51.59%
P/EPS 27.94 12.48 16.04 56.12 120.83 21.27 45.43 -27.70%
EY 3.58 8.01 6.23 1.78 0.83 4.70 2.20 38.38%
DY 1.53 0.00 0.00 0.00 8.33 7.94 0.00 -
P/NAPS 0.25 0.26 0.24 0.25 0.28 0.24 0.31 -13.37%

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