[LIONIND] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 72.71%
YoY- 621.17%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,051,382 3,817,221 3,637,868 3,325,104 2,899,587 2,526,914 2,014,549 58.98%
PBT 873,759 793,214 573,777 495,535 228,270 186,504 119,446 274.56%
Tax -276,538 -253,481 -237,553 -240,837 -80,801 -76,754 -47,998 219.68%
NP 597,221 539,733 336,224 254,698 147,469 109,750 71,448 309.23%
-
NP to SH 597,221 539,733 336,224 254,698 147,469 109,750 71,448 309.23%
-
Tax Rate 31.65% 31.96% 41.40% 48.60% 35.40% 41.15% 40.18% -
Total Cost 3,454,161 3,277,488 3,301,644 3,070,406 2,752,118 2,417,164 1,943,101 46.48%
-
Net Worth 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 19.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,795 6,795 6,795 3,400 3,400 3,400 3,400 58.32%
Div Payout % 1.14% 1.26% 2.02% 1.34% 2.31% 3.10% 4.76% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,939,902 1,915,189 1,685,296 1,752,616 1,490,500 1,502,582 1,475,780 19.89%
NOSH 683,064 679,145 679,554 679,308 677,500 679,901 680,082 0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.74% 14.14% 9.24% 7.66% 5.09% 4.34% 3.55% -
ROE 30.79% 28.18% 19.95% 14.53% 9.89% 7.30% 4.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 593.12 562.06 535.33 489.48 427.98 371.66 296.22 58.52%
EPS 87.43 79.47 49.48 37.49 21.77 16.14 10.51 307.92%
DPS 1.00 1.00 1.00 0.50 0.50 0.50 0.50 58.40%
NAPS 2.84 2.82 2.48 2.58 2.20 2.21 2.17 19.55%
Adjusted Per Share Value based on latest NOSH - 679,308
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 595.21 560.81 534.46 488.51 425.99 371.24 295.97 58.98%
EPS 87.74 79.29 49.40 37.42 21.67 16.12 10.50 309.14%
DPS 1.00 1.00 1.00 0.50 0.50 0.50 0.50 58.40%
NAPS 2.85 2.8137 2.4759 2.5748 2.1898 2.2075 2.1681 19.89%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 0.94 0.90 0.99 0.51 0.58 0.50 -
P/RPS 0.30 0.17 0.17 0.20 0.12 0.16 0.17 45.78%
P/EPS 2.02 1.18 1.82 2.64 2.34 3.59 4.76 -43.38%
EY 49.40 84.55 54.97 37.87 42.68 27.83 21.01 76.36%
DY 0.56 1.06 1.11 0.51 0.98 0.86 1.00 -31.94%
P/NAPS 0.62 0.33 0.36 0.38 0.23 0.26 0.23 93.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 29/11/04 19/08/04 21/05/04 27/02/04 20/11/03 26/08/03 -
Price 1.52 1.87 0.91 0.95 0.62 0.57 0.65 -
P/RPS 0.26 0.33 0.17 0.19 0.14 0.15 0.22 11.72%
P/EPS 1.74 2.35 1.84 2.53 2.85 3.53 6.19 -56.92%
EY 57.52 42.50 54.37 39.47 35.11 28.32 16.16 132.22%
DY 0.66 0.53 1.10 0.53 0.81 0.88 0.77 -9.72%
P/NAPS 0.54 0.66 0.37 0.37 0.28 0.26 0.30 47.70%

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