[LIONIND] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 60.53%
YoY- 391.78%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,965,156 4,090,386 4,051,382 3,817,221 3,637,868 3,325,104 2,899,587 23.22%
PBT 396,261 544,807 873,759 793,214 573,777 495,535 228,270 44.48%
Tax -66,864 -136,630 -276,538 -253,481 -237,553 -240,837 -80,801 -11.86%
NP 329,397 408,177 597,221 539,733 336,224 254,698 147,469 70.95%
-
NP to SH 327,565 408,177 597,221 539,733 336,224 254,698 147,469 70.32%
-
Tax Rate 16.87% 25.08% 31.65% 31.96% 41.40% 48.60% 35.40% -
Total Cost 3,635,759 3,682,209 3,454,161 3,277,488 3,301,644 3,070,406 2,752,118 20.41%
-
Net Worth 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 21.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,980 6,795 6,795 6,795 6,795 3,400 3,400 61.60%
Div Payout % 2.13% 1.66% 1.14% 1.26% 2.02% 1.34% 2.31% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,996,342 2,009,539 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 21.52%
NOSH 698,021 692,944 683,064 679,145 679,554 679,308 677,500 2.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.31% 9.98% 14.74% 14.14% 9.24% 7.66% 5.09% -
ROE 16.41% 20.31% 30.79% 28.18% 19.95% 14.53% 9.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 568.06 590.29 593.12 562.06 535.33 489.48 427.98 20.79%
EPS 46.93 58.90 87.43 79.47 49.48 37.49 21.77 66.95%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 58.80%
NAPS 2.86 2.90 2.84 2.82 2.48 2.58 2.20 19.13%
Adjusted Per Share Value based on latest NOSH - 679,145
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 550.79 568.18 562.76 530.24 505.32 461.88 402.77 23.22%
EPS 45.50 56.70 82.96 74.97 46.70 35.38 20.48 70.34%
DPS 0.97 0.94 0.94 0.94 0.94 0.47 0.47 62.17%
NAPS 2.773 2.7914 2.6946 2.6603 2.341 2.4345 2.0704 21.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.23 1.34 1.77 0.94 0.90 0.99 0.51 -
P/RPS 0.22 0.23 0.30 0.17 0.17 0.20 0.12 49.84%
P/EPS 2.62 2.27 2.02 1.18 1.82 2.64 2.34 7.83%
EY 38.15 43.96 49.40 84.55 54.97 37.87 42.68 -7.21%
DY 0.81 0.75 0.56 1.06 1.11 0.51 0.98 -11.93%
P/NAPS 0.43 0.46 0.62 0.33 0.36 0.38 0.23 51.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 -
Price 1.07 1.27 1.52 1.87 0.91 0.95 0.62 -
P/RPS 0.19 0.22 0.26 0.33 0.17 0.19 0.14 22.60%
P/EPS 2.28 2.16 1.74 2.35 1.84 2.53 2.85 -13.83%
EY 43.86 46.38 57.52 42.50 54.37 39.47 35.11 16.00%
DY 0.93 0.79 0.66 0.53 1.10 0.53 0.81 9.65%
P/NAPS 0.37 0.44 0.54 0.66 0.37 0.37 0.28 20.43%

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