[LIONIND] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 34.37%
YoY- 173.43%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,817,221 3,637,868 3,325,104 2,899,587 2,526,914 2,014,549 1,726,037 69.50%
PBT 793,214 573,777 495,535 228,270 186,504 119,446 -55,381 -
Tax -253,481 -237,553 -240,837 -80,801 -76,754 -47,998 6,511 -
NP 539,733 336,224 254,698 147,469 109,750 71,448 -48,870 -
-
NP to SH 539,733 336,224 254,698 147,469 109,750 71,448 -48,870 -
-
Tax Rate 31.96% 41.40% 48.60% 35.40% 41.15% 40.18% - -
Total Cost 3,277,488 3,301,644 3,070,406 2,752,118 2,417,164 1,943,101 1,774,907 50.34%
-
Net Worth 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 42.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,795 6,795 3,400 3,400 3,400 3,400 593 406.01%
Div Payout % 1.26% 2.02% 1.34% 2.31% 3.10% 4.76% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 1,130,030 42.01%
NOSH 679,145 679,554 679,308 677,500 679,901 680,082 523,162 18.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.14% 9.24% 7.66% 5.09% 4.34% 3.55% -2.83% -
ROE 28.18% 19.95% 14.53% 9.89% 7.30% 4.84% -4.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 562.06 535.33 489.48 427.98 371.66 296.22 329.92 42.50%
EPS 79.47 49.48 37.49 21.77 16.14 10.51 -9.34 -
DPS 1.00 1.00 0.50 0.50 0.50 0.50 0.11 333.83%
NAPS 2.82 2.48 2.58 2.20 2.21 2.17 2.16 19.39%
Adjusted Per Share Value based on latest NOSH - 677,500
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 530.24 505.32 461.88 402.77 351.00 279.83 239.76 69.49%
EPS 74.97 46.70 35.38 20.48 15.24 9.92 -6.79 -
DPS 0.94 0.94 0.47 0.47 0.47 0.47 0.08 414.52%
NAPS 2.6603 2.341 2.4345 2.0704 2.0872 2.05 1.5697 42.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 0.90 0.99 0.51 0.58 0.50 0.51 -
P/RPS 0.17 0.17 0.20 0.12 0.16 0.17 0.15 8.67%
P/EPS 1.18 1.82 2.64 2.34 3.59 4.76 -5.46 -
EY 84.55 54.97 37.87 42.68 27.83 21.01 -18.32 -
DY 1.06 1.11 0.51 0.98 0.86 1.00 0.22 184.45%
P/NAPS 0.33 0.36 0.38 0.23 0.26 0.23 0.24 23.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 06/05/03 -
Price 1.87 0.91 0.95 0.62 0.57 0.65 0.47 -
P/RPS 0.33 0.17 0.19 0.14 0.15 0.22 0.14 76.83%
P/EPS 2.35 1.84 2.53 2.85 3.53 6.19 -5.03 -
EY 42.50 54.37 39.47 35.11 28.32 16.16 -19.88 -
DY 0.53 1.10 0.53 0.81 0.88 0.77 0.24 69.33%
P/NAPS 0.66 0.37 0.37 0.28 0.26 0.30 0.22 107.59%

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