[LIONIND] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[LIONIND] LION INDUSTRIES CORPORATION

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- -14.58%

YoY- 171.32%

Quarter Report

LIONIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	5,070,282	4,786,191	4,552,952	4,083,405	3,643,946	3,223,933	3,206,718	35.68%
YoY %	5.94%	5.12%	11.50%	12.06%	13.03%	0.54%	-	-
Horiz. %	158.11%	149.26%	141.98%	127.34%	113.63%	100.54%	100.00%	-
PBT	183,294	278,752	164,783	43,852	48,609	-146,096	-111,874	-
YoY %	-34.24%	69.16%	275.77%	-9.79%	133.27%	-30.59%	-	-
Horiz. %	-163.84%	-249.17%	-147.29%	-39.20%	-43.45%	130.59%	100.00%	-
Tax	-66,359	-78,838	26,941	62,255	87,194	113,196	61,316	-
YoY %	15.83%	-392.63%	-56.72%	-28.60%	-22.97%	84.61%	-	-
Horiz. %	-108.22%	-128.58%	43.94%	101.53%	142.20%	184.61%	100.00%	-
NP	116,935	199,914	191,724	106,107	135,803	-32,900	-50,558	-
YoY %	-41.51%	4.27%	80.69%	-21.87%	512.78%	34.93%	-	-
Horiz. %	-231.29%	-395.42%	-379.22%	-209.87%	-268.61%	65.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,886	212,709	214,386	134,098	156,979	-10,269	-38,405	-
YoY %	-39.41%	-0.78%	59.87%	-14.58%	1,628.67%	73.26%	-	-
Horiz. %	-335.60%	-553.86%	-558.22%	-349.17%	-408.75%	26.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.20%	28.28%	-16.35%	-141.97%	-179.38%	-	-	-
YoY %	28.01%	272.97%	88.48%	20.86%	0.00%	-	-	-
Horiz. %	-20.18%	-15.77%	9.11%	79.14%	100.00%	-	-	-
Total Cost	4,953,347	4,586,277	4,361,228	3,977,298	3,508,143	3,256,833	3,257,276	32.20%
YoY %	8.00%	5.16%	9.65%	13.37%	7.72%	-0.01%	-	-
Horiz. %	152.07%	140.80%	133.89%	122.11%	107.70%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,210,722	2,113,597	2,121,456	2,173,855	2,160,369	1,987,801	2,147,490	1.95%
YoY %	4.60%	-0.37%	-2.41%	0.62%	8.68%	-7.44%	-	-
Horiz. %	102.94%	98.42%	98.79%	101.23%	100.60%	92.56%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	7,045	7,045	3,487	3,487	3,487	3,487	6,980	0.61%
YoY %	0.00%	102.04%	0.00%	0.00%	0.00%	-50.04%	-	-
Horiz. %	100.93%	100.93%	49.96%	49.96%	49.96%	49.96%	100.00%	-
Div Payout %	5.47%	3.31%	1.63%	2.60%	2.22%	0.00%	0.00%	-
YoY %	65.26%	103.07%	-37.31%	17.12%	0.00%	0.00%	-	-
Horiz. %	246.40%	149.10%	73.42%	117.12%	100.00%	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	2,210,722	2,113,597	2,121,456	2,173,855	2,160,369	1,987,801	2,147,490	1.95%
YoY %	4.60%	-0.37%	-2.41%	0.62%	8.68%	-7.44%	-	-
Horiz. %	102.94%	98.42%	98.79%	101.23%	100.60%	92.56%	100.00%	-
NOSH	706,301	704,532	697,847	698,988	696,893	697,474	697,237	0.86%
YoY %	0.25%	0.96%	-0.16%	0.30%	-0.08%	0.03%	-	-
Horiz. %	101.30%	101.05%	100.09%	100.25%	99.95%	100.03%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	2.31%	4.18%	4.21%	2.60%	3.73%	-1.02%	-1.58%	-
YoY %	-44.74%	-0.71%	61.92%	-30.29%	465.69%	35.44%	-	-
Horiz. %	-146.20%	-264.56%	-266.46%	-164.56%	-236.08%	64.56%	100.00%	-
ROE	5.83%	10.06%	10.11%	6.17%	7.27%	-0.52%	-1.79%	-
YoY %	-42.05%	-0.49%	63.86%	-15.13%	1,498.08%	70.95%	-	-
Horiz. %	-325.70%	-562.01%	-564.80%	-344.69%	-406.15%	29.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	717.86	679.34	652.43	584.19	522.88	462.23	459.92	34.52%
YoY %	5.67%	4.12%	11.68%	11.73%	13.12%	0.50%	-	-
Horiz. %	156.08%	147.71%	141.86%	127.02%	113.69%	100.50%	100.00%	-
EPS	18.25	30.19	30.72	19.18	22.53	-1.47	-5.51	-
YoY %	-39.55%	-1.73%	60.17%	-14.87%	1,632.65%	73.32%	-	-
Horiz. %	-331.22%	-547.91%	-557.53%	-348.09%	-408.89%	26.68%	100.00%	-
DPS	1.00	1.00	0.50	0.50	0.50	0.50	1.00	0.00%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	100.00%	100.00%	50.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	3.13	3.00	3.04	3.11	3.10	2.85	3.08	1.07%
YoY %	4.33%	-1.32%	-2.25%	0.32%	8.77%	-7.47%	-	-
Horiz. %	101.62%	97.40%	98.70%	100.97%	100.65%	92.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 698,988
RPS	704.29	664.83	632.43	567.21	506.17	447.83	445.43	35.68%
YoY %	5.94%	5.12%	11.50%	12.06%	13.03%	0.54%	-	-
Horiz. %	158.11%	149.26%	141.98%	127.34%	113.64%	100.54%	100.00%	-
EPS	17.90	29.55	29.78	18.63	21.81	-1.43	-5.33	-
YoY %	-39.42%	-0.77%	59.85%	-14.58%	1,625.17%	73.17%	-	-
Horiz. %	-335.83%	-554.41%	-558.72%	-349.53%	-409.19%	26.83%	100.00%	-
DPS	0.98	0.98	0.48	0.48	0.48	0.48	0.97	0.68%
YoY %	0.00%	104.17%	0.00%	0.00%	0.00%	-50.52%	-	-
Horiz. %	101.03%	101.03%	49.48%	49.48%	49.48%	49.48%	100.00%	-
NAPS	3.0708	2.9359	2.9468	3.0196	3.0009	2.7612	2.983	1.95%
YoY %	4.59%	-0.37%	-2.41%	0.62%	8.68%	-7.44%	-	-
Horiz. %	102.94%	98.42%	98.79%	101.23%	100.60%	92.56%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.91	1.74	1.60	1.03	0.85	0.95	0.75	-
P/RPS	0.27	0.26	0.25	0.18	0.16	0.21	0.16	41.69%
YoY %	3.85%	4.00%	38.89%	12.50%	-23.81%	31.25%	-	-
Horiz. %	168.75%	162.50%	156.25%	112.50%	100.00%	131.25%	100.00%	-
P/EPS	10.47	5.76	5.21	5.37	3.77	-64.52	-13.62	-
YoY %	81.77%	10.56%	-2.98%	42.44%	105.84%	-373.72%	-	-
Horiz. %	-76.87%	-42.29%	-38.25%	-39.43%	-27.68%	473.72%	100.00%	-
EY	9.55	17.35	19.20	18.63	26.50	-1.55	-7.34	-
YoY %	-44.96%	-9.64%	3.06%	-29.70%	1,809.68%	78.88%	-	-
Horiz. %	-130.11%	-236.38%	-261.58%	-253.81%	-361.04%	21.12%	100.00%	-
DY	0.52	0.57	0.31	0.49	0.59	0.53	1.33	-46.50%
YoY %	-8.77%	83.87%	-36.73%	-16.95%	11.32%	-60.15%	-	-
Horiz. %	39.10%	42.86%	23.31%	36.84%	44.36%	39.85%	100.00%	-
P/NAPS	0.61	0.58	0.53	0.33	0.27	0.33	0.24	86.13%
YoY %	5.17%	9.43%	60.61%	22.22%	-18.18%	37.50%	-	-
Horiz. %	254.17%	241.67%	220.83%	137.50%	112.50%	137.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	29/08/07	23/05/07	26/02/07	30/11/06	16/08/06	31/05/06	-
Price	2.10	1.72	2.06	1.66	1.00	0.81	1.22	-
P/RPS	0.29	0.25	0.32	0.28	0.19	0.18	0.27	4.87%
YoY %	16.00%	-21.88%	14.29%	47.37%	5.56%	-33.33%	-	-
Horiz. %	107.41%	92.59%	118.52%	103.70%	70.37%	66.67%	100.00%	-
P/EPS	11.51	5.70	6.71	8.65	4.44	-55.02	-22.15	-
YoY %	101.93%	-15.05%	-22.43%	94.82%	108.07%	-148.40%	-	-
Horiz. %	-51.96%	-25.73%	-30.29%	-39.05%	-20.05%	248.40%	100.00%	-
EY	8.69	17.55	14.91	11.56	22.53	-1.82	-4.51	-
YoY %	-50.48%	17.71%	28.98%	-48.69%	1,337.91%	59.65%	-	-
Horiz. %	-192.68%	-389.14%	-330.60%	-256.32%	-499.56%	40.35%	100.00%	-
DY	0.48	0.58	0.24	0.30	0.50	0.62	0.82	-30.00%
YoY %	-17.24%	141.67%	-20.00%	-40.00%	-19.35%	-24.39%	-	-
Horiz. %	58.54%	70.73%	29.27%	36.59%	60.98%	75.61%	100.00%	-
P/NAPS	0.67	0.57	0.68	0.53	0.32	0.28	0.40	40.99%
YoY %	17.54%	-16.18%	28.30%	65.62%	14.29%	-30.00%	-	-
Horiz. %	167.50%	142.50%	170.00%	132.50%	80.00%	70.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos