[LIONPSIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- 8.92%

YoY- 1025.46%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	414,435	209,444	598,037	407,255	227,068	118,376	392,845	3.62%
YoY %	97.87%	-64.98%	46.85%	79.35%	91.82%	-69.87%	-	-
Horiz. %	105.50%	53.31%	152.23%	103.67%	57.80%	30.13%	100.00%	-
PBT	95,957	39,005	170,351	152,777	137,972	2,432	-8,357	-
YoY %	146.01%	-77.10%	11.50%	10.73%	5,573.19%	129.10%	-	-
Horiz. %	-1,148.22%	-466.73%	-2,038.42%	-1,828.13%	-1,650.98%	-29.10%	100.00%	-
Tax	-6,893	-3,557	-9,466	-4,979	-1,480	-1,224	-8,389	-12.24%
YoY %	-93.79%	62.42%	-90.12%	-236.42%	-20.92%	85.41%	-	-
Horiz. %	82.17%	42.40%	112.84%	59.35%	17.64%	14.59%	100.00%	-
NP	89,064	35,448	160,885	147,798	136,492	1,208	-16,746	-
YoY %	151.25%	-77.97%	8.85%	8.28%	11,199.01%	107.21%	-	-
Horiz. %	-531.85%	-211.68%	-960.74%	-882.59%	-815.07%	-7.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,530	31,982	167,495	155,060	142,362	2,971	-9,086	-
YoY %	167.43%	-80.91%	8.02%	8.92%	4,691.72%	132.70%	-	-
Horiz. %	-941.34%	-351.99%	-1,843.44%	-1,706.58%	-1,566.83%	-32.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.18%	9.12%	5.56%	3.26%	1.07%	50.33%	-	-
YoY %	-21.27%	64.03%	70.55%	204.67%	-97.87%	0.00%	-	-
Horiz. %	14.27%	18.12%	11.05%	6.48%	2.13%	100.00%	-	-
Total Cost	325,371	173,996	437,152	259,457	90,576	117,168	409,591	-14.19%
YoY %	87.00%	-60.20%	68.49%	186.45%	-22.70%	-71.39%	-	-
Horiz. %	79.44%	42.48%	106.73%	63.35%	22.11%	28.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,022,766	974,667	908,806	866,530	854,300	764,874	758,086	22.03%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,022,766	974,667	908,806	866,530	854,300	764,874	758,086	22.03%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-
NOSH	230,352	230,417	222,202	212,906	214,110	210,709	210,579	6.14%
YoY %	-0.03%	3.70%	4.37%	-0.56%	1.61%	0.06%	-	-
Horiz. %	109.39%	109.42%	105.52%	101.11%	101.68%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	21.49%	16.92%	26.90%	36.29%	60.11%	1.02%	-4.26%	-
YoY %	27.01%	-37.10%	-25.87%	-39.63%	5,793.14%	123.94%	-	-
Horiz. %	-504.46%	-397.18%	-631.46%	-851.88%	-1,411.03%	-23.94%	100.00%	-
ROE	8.36%	3.28%	18.43%	17.89%	16.66%	0.39%	-1.20%	-
YoY %	154.88%	-82.20%	3.02%	7.38%	4,171.79%	132.50%	-	-
Horiz. %	-696.67%	-273.33%	-1,535.83%	-1,490.83%	-1,388.33%	-32.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	179.91	90.90	269.14	191.28	106.05	56.18	186.55	-2.38%
YoY %	97.92%	-66.23%	40.70%	80.37%	88.77%	-69.88%	-	-
Horiz. %	96.44%	48.73%	144.27%	102.54%	56.85%	30.12%	100.00%	-
EPS	37.13	13.88	75.38	72.83	66.49	1.41	-4.32	-
YoY %	167.51%	-81.59%	3.50%	9.54%	4,615.60%	132.64%	-	-
Horiz. %	-859.49%	-321.30%	-1,744.91%	-1,685.88%	-1,539.12%	-32.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.44	4.23	4.09	4.07	3.99	3.63	3.60	14.96%
YoY %	4.96%	3.42%	0.49%	2.01%	9.92%	0.83%	-	-
Horiz. %	123.33%	117.50%	113.61%	113.06%	110.83%	100.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,453
RPS	178.97	90.44	258.25	175.87	98.06	51.12	169.64	3.62%
YoY %	97.89%	-64.98%	46.84%	79.35%	91.82%	-69.87%	-	-
Horiz. %	105.50%	53.31%	152.23%	103.67%	57.80%	30.13%	100.00%	-
EPS	36.93	13.81	72.33	66.96	61.48	1.28	-3.92	-
YoY %	167.41%	-80.91%	8.02%	8.91%	4,703.12%	132.65%	-	-
Horiz. %	-942.09%	-352.30%	-1,845.15%	-1,708.16%	-1,568.37%	-32.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.4166	4.2089	3.9245	3.742	3.6892	3.303	3.2737	22.02%
YoY %	4.93%	7.25%	4.88%	1.43%	11.69%	0.90%	-	-
Horiz. %	134.91%	128.57%	119.88%	114.30%	112.69%	100.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.10	0.95	0.78	0.36	0.37	0.80	0.85	-
P/RPS	0.61	1.05	0.29	0.19	0.35	1.42	0.46	20.64%
YoY %	-41.90%	262.07%	52.63%	-45.71%	-75.35%	208.70%	-	-
Horiz. %	132.61%	228.26%	63.04%	41.30%	76.09%	308.70%	100.00%	-
P/EPS	2.96	6.84	1.03	0.49	0.56	56.74	-19.70	-
YoY %	-56.73%	564.08%	110.20%	-12.50%	-99.01%	388.02%	-	-
Horiz. %	-15.03%	-34.72%	-5.23%	-2.49%	-2.84%	-288.02%	100.00%	-
EY	33.75	14.61	96.64	202.31	179.70	1.76	-5.08	-
YoY %	131.01%	-84.88%	-52.23%	12.58%	10,110.23%	134.65%	-	-
Horiz. %	-664.37%	-287.60%	-1,902.36%	-3,982.48%	-3,537.40%	-34.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.22	0.19	0.09	0.09	0.22	0.24	2.75%
YoY %	13.64%	15.79%	111.11%	0.00%	-59.09%	-8.33%	-	-
Horiz. %	104.17%	91.67%	79.17%	37.50%	37.50%	91.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	16/11/09	26/08/09	27/05/09	25/02/09	19/11/08	27/08/08	-
Price	1.42	0.95	0.91	0.68	0.33	0.41	0.72	-
P/RPS	0.79	1.05	0.34	0.36	0.31	0.73	0.39	59.88%
YoY %	-24.76%	208.82%	-5.56%	16.13%	-57.53%	87.18%	-	-
Horiz. %	202.56%	269.23%	87.18%	92.31%	79.49%	187.18%	100.00%	-
P/EPS	3.82	6.84	1.21	0.93	0.50	29.08	-16.69	-
YoY %	-44.15%	465.29%	30.11%	86.00%	-98.28%	274.24%	-	-
Horiz. %	-22.89%	-40.98%	-7.25%	-5.57%	-3.00%	-174.24%	100.00%	-
EY	26.15	14.61	82.83	107.10	201.48	3.44	-5.99	-
YoY %	78.99%	-82.36%	-22.66%	-46.84%	5,756.98%	157.43%	-	-
Horiz. %	-436.56%	-243.91%	-1,382.80%	-1,787.98%	-3,363.61%	-57.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.22	0.22	0.17	0.08	0.11	0.20	36.68%
YoY %	45.45%	0.00%	29.41%	112.50%	-27.27%	-45.00%	-	-
Horiz. %	160.00%	110.00%	110.00%	85.00%	40.00%	55.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos