[LIONIND] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -24.49%
YoY- 186.25%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,949,134 4,581,886 4,275,792 4,343,215 4,757,077 4,478,022 4,294,819 9.94%
PBT 105,976 211,819 251,433 353,873 490,476 246,971 -163,694 -
Tax 176,096 156,040 154,257 -39,734 -73,306 -38,878 11,573 517.11%
NP 282,072 367,859 405,690 314,139 417,170 208,093 -152,121 -
-
NP to SH 232,090 306,694 332,247 272,938 361,469 161,499 -187,032 -
-
Tax Rate -166.17% -73.67% -61.35% 11.23% 14.95% 15.74% - -
Total Cost 4,667,062 4,214,027 3,870,102 4,029,076 4,339,907 4,269,929 4,446,940 3.28%
-
Net Worth 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 9.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 28,668 7,147 7,147 7,147 7,147 7,131 7,131 153.47%
Div Payout % 12.35% 2.33% 2.15% 2.62% 1.98% 4.42% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,253,835 3,201,610 3,145,050 3,010,374 3,037,563 2,917,028 2,832,340 9.71%
NOSH 716,703 717,849 716,412 716,755 714,720 713,209 713,435 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.70% 8.03% 9.49% 7.23% 8.77% 4.65% -3.54% -
ROE 7.13% 9.58% 10.56% 9.07% 11.90% 5.54% -6.60% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 690.54 638.28 596.83 605.95 665.59 627.87 601.99 9.60%
EPS 32.38 42.72 46.38 38.08 50.57 22.64 -26.22 -
DPS 4.00 1.00 1.00 1.00 1.00 1.00 1.00 152.62%
NAPS 4.54 4.46 4.39 4.20 4.25 4.09 3.97 9.38%
Adjusted Per Share Value based on latest NOSH - 716,755
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 727.10 673.15 628.18 638.08 698.88 657.89 630.97 9.94%
EPS 34.10 45.06 48.81 40.10 53.11 23.73 -27.48 -
DPS 4.21 1.05 1.05 1.05 1.05 1.05 1.05 153.02%
NAPS 4.7804 4.7036 4.6205 4.4227 4.4626 4.2855 4.1611 9.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.80 1.97 1.78 1.41 1.74 1.37 -
P/RPS 0.27 0.28 0.33 0.29 0.21 0.28 0.23 11.31%
P/EPS 5.81 4.21 4.25 4.67 2.79 7.68 -5.23 -
EY 17.22 23.74 23.54 21.39 35.87 13.01 -19.14 -
DY 2.13 0.56 0.51 0.56 0.71 0.57 0.73 104.59%
P/NAPS 0.41 0.40 0.45 0.42 0.33 0.43 0.35 11.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 28/02/11 23/11/10 25/08/10 27/05/10 25/02/10 -
Price 1.52 1.67 1.91 1.85 1.64 1.50 1.65 -
P/RPS 0.22 0.26 0.32 0.31 0.25 0.24 0.27 -12.79%
P/EPS 4.69 3.91 4.12 4.86 3.24 6.62 -6.29 -
EY 21.30 25.58 24.28 20.58 30.84 15.10 -15.89 -
DY 2.63 0.60 0.52 0.54 0.61 0.67 0.61 165.61%
P/NAPS 0.33 0.37 0.44 0.44 0.39 0.37 0.42 -14.88%

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