[LIONDIV] QoQ TTM Result on 31-Dec-2009 [#2]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.05%
YoY- -2034.15%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,386,897 1,590,465 1,398,758 1,145,250 1,152,765 1,248,815 1,137,963 14.08%
PBT 335,314 263,031 -190,845 -617,365 -743,474 -576,706 -258,831 -
Tax -66,255 -70,675 -85,461 -68,128 -54,016 -47,025 -8,125 304.61%
NP 269,059 192,356 -276,306 -685,493 -797,490 -623,731 -266,956 -
-
NP to SH 269,059 192,356 -276,080 -685,270 -797,267 -623,508 -268,277 -
-
Tax Rate 19.76% 26.87% - - - - - -
Total Cost 1,117,838 1,398,109 1,675,064 1,830,743 1,950,255 1,872,546 1,404,919 -14.12%
-
Net Worth 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 2,547,258 3,229,111 -2.89%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,919 13,919 13,919 13,919 13,919 13,919 7,331 53.27%
Div Payout % 5.17% 7.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 2,547,258 3,229,111 -2.89%
NOSH 1,391,885 1,391,987 1,391,656 1,392,144 1,392,012 1,391,944 1,391,858 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.40% 12.09% -19.75% -59.86% -69.18% -49.95% -23.46% -
ROE 8.71% 6.61% -10.23% -27.65% -33.89% -24.48% -8.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.64 114.26 100.51 82.27 82.81 89.72 81.76 14.08%
EPS 19.33 13.82 -19.84 -49.22 -57.27 -44.79 -19.27 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.53 52.63%
NAPS 2.22 2.09 1.94 1.78 1.69 1.83 2.32 -2.89%
Adjusted Per Share Value based on latest NOSH - 1,392,144
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.62 114.25 100.47 82.27 82.80 89.70 81.74 14.08%
EPS 19.33 13.82 -19.83 -49.22 -57.27 -44.79 -19.27 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.53 52.63%
NAPS 2.2196 2.0898 1.9393 1.78 1.6898 1.8297 2.3195 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.40 0.43 0.42 0.50 0.56 0.24 -
P/RPS 0.49 0.35 0.43 0.51 0.60 0.62 0.29 41.81%
P/EPS 2.53 2.89 -2.17 -0.85 -0.87 -1.25 -1.25 -
EY 39.45 34.55 -46.14 -117.20 -114.55 -79.99 -80.31 -
DY 2.04 2.50 2.33 2.38 2.00 1.79 2.19 -4.61%
P/NAPS 0.22 0.19 0.22 0.24 0.30 0.31 0.10 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 25/05/10 24/02/10 17/11/09 27/08/09 28/05/09 -
Price 0.50 0.41 0.37 0.45 0.47 0.56 0.61 -
P/RPS 0.50 0.36 0.37 0.55 0.57 0.62 0.75 -23.66%
P/EPS 2.59 2.97 -1.87 -0.91 -0.82 -1.25 -3.16 -
EY 38.66 33.70 -53.62 -109.39 -121.86 -79.99 -31.60 -
DY 2.00 2.44 2.70 2.22 2.13 1.79 0.86 75.44%
P/NAPS 0.23 0.20 0.19 0.25 0.28 0.31 0.26 -7.84%

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