[LIONPSIM] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 498.94%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 247,202 207,979 157,998 151,917 119,506 115,756 111,532 70.07%
PBT 14,227 7,436 8,939 8,749 -169 -4,578 5,932 79.26%
Tax -1,913 -1,424 -1,315 -1,193 -1,725 -491 -498 145.47%
NP 12,314 6,012 7,624 7,556 -1,894 -5,069 5,434 72.61%
-
NP to SH 12,314 6,012 7,624 7,556 -1,894 -5,069 5,434 72.61%
-
Tax Rate 13.45% 19.15% 14.71% 13.64% - - 8.40% -
Total Cost 234,888 201,967 150,374 144,361 121,400 120,825 106,098 69.94%
-
Net Worth 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 0.59%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 35,560 - - - 14,186 2,035 - -
Div Payout % 288.78% - - - 0.00% 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 0.59%
NOSH 203,201 203,108 203,306 203,118 202,666 203,574 203,520 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.98% 2.89% 4.83% 4.97% -1.58% -4.38% 4.87% -
ROE 0.91% 0.44% 0.56% 0.56% -0.14% -0.38% 0.40% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.65 102.40 77.71 74.79 58.97 56.86 54.80 70.25%
EPS 6.06 2.96 3.75 3.72 -0.93 -2.49 2.67 72.79%
DPS 17.50 0.00 0.00 0.00 7.00 1.00 0.00 -
NAPS 6.68 6.68 6.64 6.64 6.59 6.60 6.61 0.70%
Adjusted Per Share Value based on latest NOSH - 203,118
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 106.75 89.81 68.23 65.60 51.61 49.99 48.16 70.08%
EPS 5.32 2.60 3.29 3.26 -0.82 -2.19 2.35 72.49%
DPS 15.36 0.00 0.00 0.00 6.13 0.88 0.00 -
NAPS 5.8616 5.8589 5.8296 5.8242 5.7674 5.8021 5.8093 0.59%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.31 2.80 1.51 1.64 1.60 1.46 1.56 -
P/RPS 1.90 2.73 1.94 2.19 2.71 2.57 2.85 -23.70%
P/EPS 38.12 94.59 40.27 44.09 -171.21 -58.63 58.43 -24.79%
EY 2.62 1.06 2.48 2.27 -0.58 -1.71 1.71 32.93%
DY 7.58 0.00 0.00 0.00 4.38 0.68 0.00 -
P/NAPS 0.35 0.42 0.23 0.25 0.24 0.22 0.24 28.62%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 -
Price 2.28 2.44 1.74 1.72 1.69 1.63 1.76 -
P/RPS 1.87 2.38 2.24 2.30 2.87 2.87 3.21 -30.27%
P/EPS 37.62 82.43 46.40 46.24 -180.84 -65.46 65.92 -31.22%
EY 2.66 1.21 2.16 2.16 -0.55 -1.53 1.52 45.26%
DY 7.68 0.00 0.00 0.00 4.14 0.61 0.00 -
P/NAPS 0.34 0.37 0.26 0.26 0.26 0.25 0.27 16.62%

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