[LIONPSIM] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 5981.09%
YoY- 253.75%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 206,302 380,095 395,710 81,431 75,695 242,345 217,536 -3.47%
PBT 11,409 17,880 10,678 10,319 116 60,686 31,565 -49.22%
Tax -3,425 -9,061 -8,400 175,098 2,282 -13,051 -4,860 -20.79%
NP 7,984 8,819 2,278 185,417 2,398 47,635 26,705 -55.25%
-
NP to SH 7,584 9,332 5,764 189,426 3,115 48,018 18,969 -45.69%
-
Tax Rate 30.02% 50.68% 78.67% -1,696.85% -1,967.24% 21.51% 15.40% -
Total Cost 198,318 371,276 393,432 -103,986 73,297 194,710 190,831 2.59%
-
Net Worth 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 1,036,141 12.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,947 - 69,471 - 4,624 - -
Div Payout % - 74.45% - 36.67% - 9.63% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 1,036,141 12.10%
NOSH 231,219 231,596 231,485 231,572 230,740 231,243 230,766 0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.87% 2.32% 0.58% 227.70% 3.17% 19.66% 12.28% -
ROE 0.62% 0.81% 0.48% 15.70% 0.29% 5.19% 1.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.22 164.12 170.94 35.16 32.81 104.80 94.27 -3.60%
EPS 3.28 4.03 2.49 81.80 1.35 20.76 8.22 -45.76%
DPS 0.00 3.00 0.00 30.00 0.00 2.00 0.00 -
NAPS 5.32 5.00 5.20 5.21 4.69 4.00 4.49 11.96%
Adjusted Per Share Value based on latest NOSH - 231,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.39 166.54 173.38 35.68 33.17 106.18 95.31 -3.46%
EPS 3.32 4.09 2.53 83.00 1.36 21.04 8.31 -45.72%
DPS 0.00 3.04 0.00 30.44 0.00 2.03 0.00 -
NAPS 5.3896 5.0736 5.2741 5.2862 4.7415 4.0527 4.5398 12.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.33 1.60 1.80 2.00 2.04 1.26 1.51 -
P/RPS 1.49 0.97 1.05 5.69 6.22 1.20 1.60 -4.63%
P/EPS 40.55 39.71 72.29 2.44 151.11 6.07 18.37 69.45%
EY 2.47 2.52 1.38 40.90 0.66 16.48 5.44 -40.89%
DY 0.00 1.87 0.00 15.00 0.00 1.59 0.00 -
P/NAPS 0.25 0.32 0.35 0.38 0.43 0.32 0.34 -18.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 -
Price 1.45 1.45 1.60 1.83 2.44 1.39 1.26 -
P/RPS 1.63 0.88 0.94 5.20 7.44 1.33 1.34 13.93%
P/EPS 44.21 35.99 64.26 2.24 180.74 6.69 15.33 102.47%
EY 2.26 2.78 1.56 44.70 0.55 14.94 6.52 -50.62%
DY 0.00 2.07 0.00 16.39 0.00 1.44 0.00 -
P/NAPS 0.27 0.29 0.31 0.35 0.52 0.35 0.28 -2.39%

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