[LIONPSIM] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -57.59%
YoY- 1923.36%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 637,400 545,177 498,711 475,150 516,290 516,443 496,945 18.03%
PBT 24,955 12,941 9,934 10,368 18,175 21,506 6,972 133.81%
Tax -5,657 -4,724 -3,907 -3,421 -1,796 -1,909 -1,935 104.32%
NP 19,298 8,217 6,027 6,947 16,379 19,597 5,037 144.64%
-
NP to SH 19,298 8,217 6,027 6,947 16,379 19,597 5,037 144.64%
-
Tax Rate 22.67% 36.50% 39.33% 33.00% 9.88% 8.88% 27.75% -
Total Cost 618,102 536,960 492,684 468,203 499,911 496,846 491,908 16.42%
-
Net Worth 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 14,186 16,222 16,222 16,222 2,238 203 203 1592.20%
Div Payout % 73.51% 197.42% 269.16% 233.52% 13.67% 1.04% 4.03% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 1,335,427 1.06%
NOSH 203,108 203,306 203,118 202,666 203,574 203,520 203,261 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.03% 1.51% 1.21% 1.46% 3.17% 3.79% 1.01% -
ROE 1.42% 0.61% 0.45% 0.52% 1.22% 1.46% 0.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 313.82 268.16 245.53 234.45 253.61 253.75 244.49 18.09%
EPS 9.50 4.04 2.97 3.43 8.05 9.63 2.48 144.62%
DPS 7.00 8.00 8.00 8.00 1.10 0.10 0.10 1594.11%
NAPS 6.68 6.64 6.64 6.59 6.60 6.61 6.57 1.11%
Adjusted Per Share Value based on latest NOSH - 202,666
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 275.25 235.43 215.36 205.19 222.95 223.02 214.60 18.03%
EPS 8.33 3.55 2.60 3.00 7.07 8.46 2.18 144.21%
DPS 6.13 7.01 7.01 7.01 0.97 0.09 0.09 1563.52%
NAPS 5.8589 5.8296 5.8242 5.7674 5.8021 5.8093 5.7668 1.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.80 1.51 1.64 1.60 1.46 1.56 1.60 -
P/RPS 0.89 0.56 0.67 0.68 0.58 0.61 0.65 23.28%
P/EPS 29.47 37.36 55.27 46.68 18.15 16.20 64.57 -40.69%
EY 3.39 2.68 1.81 2.14 5.51 6.17 1.55 68.41%
DY 2.50 5.30 4.88 5.00 0.75 0.06 0.06 1099.15%
P/NAPS 0.42 0.23 0.25 0.24 0.22 0.24 0.24 45.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 27/11/02 -
Price 2.44 1.74 1.72 1.69 1.63 1.76 1.48 -
P/RPS 0.78 0.65 0.70 0.72 0.64 0.69 0.61 17.79%
P/EPS 25.68 43.05 57.97 49.30 20.26 18.28 59.72 -43.00%
EY 3.89 2.32 1.73 2.03 4.94 5.47 1.67 75.63%
DY 2.87 4.60 4.65 4.73 0.67 0.06 0.07 1086.33%
P/NAPS 0.37 0.26 0.26 0.26 0.25 0.27 0.23 37.25%

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