[LIONIND] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 87.68%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,006,790 6,940,157 5,963,816 5,522,235 5,070,282 4,786,191 4,552,952 33.19%
PBT 950,697 893,549 448,630 292,635 183,294 278,752 164,783 220.65%
Tax -64,700 -51,457 -53,807 -56,142 -66,359 -78,838 26,941 -
NP 885,997 842,092 394,823 236,493 116,935 199,914 191,724 176.66%
-
NP to SH 888,340 844,204 401,530 241,893 128,886 212,709 214,386 157.31%
-
Tax Rate 6.81% 5.76% 11.99% 19.18% 36.20% 28.28% -16.35% -
Total Cost 6,120,793 6,098,065 5,568,993 5,285,742 4,953,347 4,586,277 4,361,228 25.27%
-
Net Worth 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 29.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,117 7,117 7,045 7,045 7,045 7,045 3,487 60.69%
Div Payout % 0.80% 0.84% 1.75% 2.91% 5.47% 3.31% 1.63% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,136,235 2,847,132 2,536,771 2,333,110 2,210,722 2,113,597 2,121,456 29.68%
NOSH 712,780 711,783 710,580 709,152 706,301 704,532 697,847 1.41%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.64% 12.13% 6.62% 4.28% 2.31% 4.18% 4.21% -
ROE 28.33% 29.65% 15.83% 10.37% 5.83% 10.06% 10.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 983.02 975.04 839.29 778.71 717.86 679.34 652.43 31.32%
EPS 124.63 118.60 56.51 34.11 18.25 30.19 30.72 153.72%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.50 58.53%
NAPS 4.40 4.00 3.57 3.29 3.13 3.00 3.04 27.86%
Adjusted Per Share Value based on latest NOSH - 709,152
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,029.40 1,019.61 876.17 811.30 744.90 703.16 668.89 33.19%
EPS 130.51 124.03 58.99 35.54 18.94 31.25 31.50 157.29%
DPS 1.05 1.05 1.04 1.04 1.04 1.04 0.51 61.62%
NAPS 4.6076 4.1829 3.7269 3.4277 3.2479 3.1052 3.1167 29.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.61 1.80 2.16 1.91 1.74 1.60 -
P/RPS 0.13 0.27 0.21 0.28 0.27 0.26 0.25 -35.25%
P/EPS 1.00 2.20 3.19 6.33 10.47 5.76 5.21 -66.62%
EY 99.70 45.44 31.39 15.79 9.55 17.35 19.20 198.96%
DY 0.80 0.38 0.56 0.46 0.52 0.57 0.31 87.81%
P/NAPS 0.28 0.65 0.50 0.66 0.61 0.58 0.53 -34.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 30/05/08 27/02/08 29/11/07 29/08/07 23/05/07 -
Price 0.65 1.95 2.87 2.00 2.10 1.72 2.06 -
P/RPS 0.07 0.20 0.34 0.26 0.29 0.25 0.32 -63.59%
P/EPS 0.52 1.64 5.08 5.86 11.51 5.70 6.71 -81.73%
EY 191.74 60.82 19.69 17.06 8.69 17.55 14.91 446.34%
DY 1.54 0.51 0.35 0.50 0.48 0.58 0.24 244.14%
P/NAPS 0.15 0.49 0.80 0.61 0.67 0.57 0.68 -63.39%

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