[LIONPSIM] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 709.94%
YoY- -5.29%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 242,687 310,438 404,374 218,865 216,549 206,302 380,095 -25.75%
PBT 16,530 10,190 -6,536 9,075 11,130 11,409 17,880 -5.07%
Tax -3,701 -4,522 -5,329 -3,801 -2,048 -3,425 -9,061 -44.79%
NP 12,829 5,668 -11,865 5,274 9,082 7,984 8,819 28.23%
-
NP to SH 12,424 5,477 -10,955 5,459 674 7,584 9,332 20.91%
-
Tax Rate 22.39% 44.38% - 41.88% 18.40% 30.02% 50.68% -
Total Cost 229,858 304,770 416,239 213,591 207,467 198,318 371,276 -27.25%
-
Net Worth 1,212,323 1,206,326 1,207,111 1,208,805 1,218,063 1,230,087 1,157,981 3.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 4,633 23,157 - - 6,947 -
Div Payout % - - 0.00% 424.20% - - 74.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,212,323 1,206,326 1,207,111 1,208,805 1,218,063 1,230,087 1,157,981 3.09%
NOSH 231,359 231,097 231,691 231,572 231,571 231,219 231,596 -0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.29% 1.83% -2.93% 2.41% 4.19% 3.87% 2.32% -
ROE 1.02% 0.45% -0.91% 0.45% 0.06% 0.62% 0.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.90 134.33 174.53 94.51 93.51 89.22 164.12 -25.69%
EPS 5.37 2.37 -4.73 2.36 0.29 3.28 4.03 20.98%
DPS 0.00 0.00 2.00 10.00 0.00 0.00 3.00 -
NAPS 5.24 5.22 5.21 5.22 5.26 5.32 5.00 3.16%
Adjusted Per Share Value based on latest NOSH - 231,572
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.80 134.06 174.62 94.51 93.51 89.09 164.14 -25.75%
EPS 5.37 2.37 -4.73 2.36 0.29 3.28 4.03 20.98%
DPS 0.00 0.00 2.00 10.00 0.00 0.00 3.00 -
NAPS 5.2352 5.2093 5.2127 5.22 5.26 5.3119 5.0005 3.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.32 1.36 1.42 1.48 1.33 1.60 -
P/RPS 1.27 0.98 0.78 1.50 1.58 1.49 0.97 19.58%
P/EPS 24.77 55.70 -28.76 60.24 508.49 40.55 39.71 -26.89%
EY 4.04 1.80 -3.48 1.66 0.20 2.47 2.52 36.78%
DY 0.00 0.00 1.47 7.04 0.00 0.00 1.87 -
P/NAPS 0.25 0.25 0.26 0.27 0.28 0.25 0.32 -15.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 -
Price 1.24 1.33 1.44 1.26 1.62 1.45 1.45 -
P/RPS 1.18 0.99 0.83 1.33 1.73 1.63 0.88 21.49%
P/EPS 23.09 56.12 -30.46 53.45 556.60 44.21 35.99 -25.51%
EY 4.33 1.78 -3.28 1.87 0.18 2.26 2.78 34.18%
DY 0.00 0.00 1.39 7.94 0.00 0.00 2.07 -
P/NAPS 0.24 0.25 0.28 0.24 0.31 0.27 0.29 -11.80%

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