[LIONPSIM] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.9%
YoY- 40.3%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 178,613 247,202 207,979 157,998 151,917 119,506 115,756 33.42%
PBT 16,708 14,227 7,436 8,939 8,749 -169 -4,578 -
Tax -2,299 -1,913 -1,424 -1,315 -1,193 -1,725 -491 179.09%
NP 14,409 12,314 6,012 7,624 7,556 -1,894 -5,069 -
-
NP to SH 14,409 12,314 6,012 7,624 7,556 -1,894 -5,069 -
-
Tax Rate 13.76% 13.45% 19.15% 14.71% 13.64% - - -
Total Cost 164,204 234,888 201,967 150,374 144,361 121,400 120,825 22.62%
-
Net Worth 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1.49%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 35,560 - - - 14,186 2,035 -
Div Payout % - 288.78% - - - 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1.49%
NOSH 203,229 203,201 203,108 203,306 203,118 202,666 203,574 -0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.07% 4.98% 2.89% 4.83% 4.97% -1.58% -4.38% -
ROE 1.05% 0.91% 0.44% 0.56% 0.56% -0.14% -0.38% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 87.89 121.65 102.40 77.71 74.79 58.97 56.86 33.58%
EPS 7.09 6.06 2.96 3.75 3.72 -0.93 -2.49 -
DPS 0.00 17.50 0.00 0.00 0.00 7.00 1.00 -
NAPS 6.76 6.68 6.68 6.64 6.64 6.59 6.60 1.60%
Adjusted Per Share Value based on latest NOSH - 203,306
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.13 106.75 89.81 68.23 65.60 51.61 49.99 33.41%
EPS 6.22 5.32 2.60 3.29 3.26 -0.82 -2.19 -
DPS 0.00 15.36 0.00 0.00 0.00 6.13 0.88 -
NAPS 5.9327 5.8616 5.8589 5.8296 5.8242 5.7674 5.8021 1.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.50 2.31 2.80 1.51 1.64 1.60 1.46 -
P/RPS 2.84 1.90 2.73 1.94 2.19 2.71 2.57 6.86%
P/EPS 35.26 38.12 94.59 40.27 44.09 -171.21 -58.63 -
EY 2.84 2.62 1.06 2.48 2.27 -0.58 -1.71 -
DY 0.00 7.58 0.00 0.00 0.00 4.38 0.68 -
P/NAPS 0.37 0.35 0.42 0.23 0.25 0.24 0.22 41.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 -
Price 2.62 2.28 2.44 1.74 1.72 1.69 1.63 -
P/RPS 2.98 1.87 2.38 2.24 2.30 2.87 2.87 2.53%
P/EPS 36.95 37.62 82.43 46.40 46.24 -180.84 -65.46 -
EY 2.71 2.66 1.21 2.16 2.16 -0.55 -1.53 -
DY 0.00 7.68 0.00 0.00 0.00 4.14 0.61 -
P/NAPS 0.39 0.34 0.37 0.26 0.26 0.26 0.25 34.39%

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