[LIONIND] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 123.82%
YoY- 229.89%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,581,886 4,275,792 4,343,215 4,757,077 4,478,022 4,294,819 4,263,907 4.91%
PBT 211,819 251,433 353,873 490,476 246,971 -163,694 -398,197 -
Tax 156,040 154,257 -39,734 -73,306 -38,878 11,573 131,594 12.04%
NP 367,859 405,690 314,139 417,170 208,093 -152,121 -266,603 -
-
NP to SH 306,694 332,247 272,938 361,469 161,499 -187,032 -316,461 -
-
Tax Rate -73.67% -61.35% 11.23% 14.95% 15.74% - - -
Total Cost 4,214,027 3,870,102 4,029,076 4,339,907 4,269,929 4,446,940 4,530,510 -4.71%
-
Net Worth 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 2,760,125 10.40%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,147 7,147 7,147 7,147 7,131 7,131 7,131 0.14%
Div Payout % 2.33% 2.15% 2.62% 1.98% 4.42% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 2,760,125 10.40%
NOSH 717,849 716,412 716,755 714,720 713,209 713,435 713,210 0.43%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.03% 9.49% 7.23% 8.77% 4.65% -3.54% -6.25% -
ROE 9.58% 10.56% 9.07% 11.90% 5.54% -6.60% -11.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 638.28 596.83 605.95 665.59 627.87 601.99 597.85 4.46%
EPS 42.72 46.38 38.08 50.57 22.64 -26.22 -44.37 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 4.46 4.39 4.20 4.25 4.09 3.97 3.87 9.93%
Adjusted Per Share Value based on latest NOSH - 714,720
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 673.15 628.18 638.08 698.88 657.89 630.97 626.43 4.91%
EPS 45.06 48.81 40.10 53.11 23.73 -27.48 -46.49 -
DPS 1.05 1.05 1.05 1.05 1.05 1.05 1.05 0.00%
NAPS 4.7036 4.6205 4.4227 4.4626 4.2855 4.1611 4.055 10.40%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.80 1.97 1.78 1.41 1.74 1.37 1.52 -
P/RPS 0.28 0.33 0.29 0.21 0.28 0.23 0.25 7.85%
P/EPS 4.21 4.25 4.67 2.79 7.68 -5.23 -3.43 -
EY 23.74 23.54 21.39 35.87 13.01 -19.14 -29.19 -
DY 0.56 0.51 0.56 0.71 0.57 0.73 0.66 -10.38%
P/NAPS 0.40 0.45 0.42 0.33 0.43 0.35 0.39 1.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 23/11/10 25/08/10 27/05/10 25/02/10 24/11/09 -
Price 1.67 1.91 1.85 1.64 1.50 1.65 1.32 -
P/RPS 0.26 0.32 0.31 0.25 0.24 0.27 0.22 11.79%
P/EPS 3.91 4.12 4.86 3.24 6.62 -6.29 -2.97 -
EY 25.58 24.28 20.58 30.84 15.10 -15.89 -33.61 -
DY 0.60 0.52 0.54 0.61 0.67 0.61 0.76 -14.59%
P/NAPS 0.37 0.44 0.44 0.39 0.37 0.42 0.34 5.80%

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