[LIONPSIM] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 30.43%
YoY- -8.94%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 795,181 617,007 740,567 874,316 822,753 785,404 689,105 10.02%
PBT 81,799 102,686 149,319 188,208 145,096 128,336 206,924 -46.16%
Tax 155,929 159,469 -18,965 -24,804 -16,240 -14,879 -11,799 -
NP 237,728 262,155 130,354 163,404 128,856 113,457 195,125 14.08%
-
NP to SH 246,323 259,528 123,650 152,517 116,934 110,663 196,506 16.27%
-
Tax Rate -190.62% -155.30% 12.70% 13.18% 11.19% 11.59% 5.70% -
Total Cost 557,453 354,852 610,213 710,912 693,897 671,947 493,980 8.40%
-
Net Worth 1,203,726 1,206,490 1,082,174 924,972 1,036,141 1,023,034 974,667 15.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 74,096 74,096 4,624 4,624 - - - -
Div Payout % 30.08% 28.55% 3.74% 3.03% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,203,726 1,206,490 1,082,174 924,972 1,036,141 1,023,034 974,667 15.12%
NOSH 231,485 231,572 230,740 231,243 230,766 230,413 230,417 0.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.90% 42.49% 17.60% 18.69% 15.66% 14.45% 28.32% -
ROE 20.46% 21.51% 11.43% 16.49% 11.29% 10.82% 20.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 343.51 266.44 320.95 378.09 356.53 340.87 299.07 9.68%
EPS 106.41 112.07 53.59 65.96 50.67 48.03 85.28 15.91%
DPS 32.00 32.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 5.20 5.21 4.69 4.00 4.49 4.44 4.23 14.77%
Adjusted Per Share Value based on latest NOSH - 231,243
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 343.39 266.44 319.80 377.56 355.29 339.16 297.58 10.02%
EPS 106.37 112.07 53.40 65.86 50.50 47.79 84.86 16.27%
DPS 32.00 32.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 5.1981 5.21 4.6732 3.9943 4.4744 4.4178 4.2089 15.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.80 2.00 2.04 1.26 1.51 1.10 0.95 -
P/RPS 0.52 0.75 0.64 0.33 0.42 0.32 0.32 38.26%
P/EPS 1.69 1.78 3.81 1.91 2.98 2.29 1.11 32.37%
EY 59.12 56.04 26.27 52.35 33.56 43.66 89.77 -24.32%
DY 17.78 16.00 0.98 1.59 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.43 0.32 0.34 0.25 0.22 36.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 -
Price 1.60 1.83 2.44 1.39 1.26 1.42 0.95 -
P/RPS 0.47 0.69 0.76 0.37 0.35 0.42 0.32 29.24%
P/EPS 1.50 1.63 4.55 2.11 2.49 2.96 1.11 22.25%
EY 66.51 61.24 21.96 47.45 40.22 33.82 89.77 -18.13%
DY 20.00 17.49 0.82 1.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.52 0.35 0.28 0.32 0.22 25.71%

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