[LIONPSIM] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -2.07%
YoY- 62.15%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 217,536 204,991 209,444 190,782 180,187 108,692 118,376 50.08%
PBT 31,565 56,952 39,005 17,574 14,805 135,540 2,432 453.14%
Tax -4,860 -3,336 -3,557 -4,487 -3,499 -256 -1,224 150.95%
NP 26,705 53,616 35,448 13,087 11,306 135,284 1,208 689.16%
-
NP to SH 18,969 53,548 31,982 12,435 12,698 139,391 2,971 244.54%
-
Tax Rate 15.40% 5.86% 9.12% 25.53% 23.63% 0.19% 50.33% -
Total Cost 190,831 151,375 173,996 177,695 168,881 -26,592 117,168 38.47%
-
Net Worth 1,036,141 1,023,034 974,667 921,241 937,946 869,015 764,874 22.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,036,141 1,023,034 974,667 921,241 937,946 869,015 764,874 22.45%
NOSH 230,766 230,413 230,417 230,310 230,453 217,798 210,709 6.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.28% 26.16% 16.92% 6.86% 6.27% 124.47% 1.02% -
ROE 1.83% 5.23% 3.28% 1.35% 1.35% 16.04% 0.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.27 88.97 90.90 82.84 78.19 49.90 56.18 41.25%
EPS 8.22 23.24 13.88 5.40 5.51 64.00 1.41 224.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.44 4.23 4.00 4.07 3.99 3.63 15.24%
Adjusted Per Share Value based on latest NOSH - 230,310
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 93.94 88.52 90.44 82.39 77.81 46.94 51.12 50.08%
EPS 8.19 23.12 13.81 5.37 5.48 60.19 1.28 245.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4744 4.4178 4.2089 3.9782 4.0504 3.7527 3.303 22.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.51 1.10 0.95 0.78 0.36 0.37 0.80 -
P/RPS 1.60 1.24 1.05 0.94 0.46 0.74 1.42 8.28%
P/EPS 18.37 4.73 6.84 14.45 6.53 0.58 56.74 -52.88%
EY 5.44 21.13 14.61 6.92 15.31 172.97 1.76 112.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.25 0.22 0.20 0.09 0.09 0.22 33.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 -
Price 1.26 1.42 0.95 0.91 0.68 0.33 0.41 -
P/RPS 1.34 1.60 1.05 1.10 0.87 0.66 0.73 49.97%
P/EPS 15.33 6.11 6.84 16.85 12.34 0.52 29.08 -34.76%
EY 6.52 16.37 14.61 5.93 8.10 193.94 3.44 53.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.22 0.23 0.17 0.08 0.11 86.53%

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