[LIONPSIM] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -13.24%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 765,096 637,400 545,177 498,711 475,150 516,290 516,443 29.98%
PBT 39,351 24,955 12,941 9,934 10,368 18,175 21,506 49.65%
Tax -5,845 -5,657 -4,724 -3,907 -3,421 -1,796 -1,909 110.99%
NP 33,506 19,298 8,217 6,027 6,947 16,379 19,597 43.03%
-
NP to SH 33,506 19,298 8,217 6,027 6,947 16,379 19,597 43.03%
-
Tax Rate 14.85% 22.67% 36.50% 39.33% 33.00% 9.88% 8.88% -
Total Cost 731,590 618,102 536,960 492,684 468,203 499,911 496,846 29.45%
-
Net Worth 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 0.59%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 35,560 14,186 16,222 16,222 16,222 2,238 203 3040.58%
Div Payout % 106.13% 73.51% 197.42% 269.16% 233.52% 13.67% 1.04% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1,345,271 0.59%
NOSH 203,201 203,108 203,306 203,118 202,666 203,574 203,520 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.38% 3.03% 1.51% 1.21% 1.46% 3.17% 3.79% -
ROE 2.47% 1.42% 0.61% 0.45% 0.52% 1.22% 1.46% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 376.52 313.82 268.16 245.53 234.45 253.61 253.75 30.12%
EPS 16.49 9.50 4.04 2.97 3.43 8.05 9.63 43.17%
DPS 17.50 7.00 8.00 8.00 8.00 1.10 0.10 3038.52%
NAPS 6.68 6.68 6.64 6.64 6.59 6.60 6.61 0.70%
Adjusted Per Share Value based on latest NOSH - 203,118
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 330.39 275.25 235.43 215.36 205.19 222.95 223.02 29.98%
EPS 14.47 8.33 3.55 2.60 3.00 7.07 8.46 43.06%
DPS 15.36 6.13 7.01 7.01 7.01 0.97 0.09 2986.45%
NAPS 5.8616 5.8589 5.8296 5.8242 5.7674 5.8021 5.8093 0.59%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.31 2.80 1.51 1.64 1.60 1.46 1.56 -
P/RPS 0.61 0.89 0.56 0.67 0.68 0.58 0.61 0.00%
P/EPS 14.01 29.47 37.36 55.27 46.68 18.15 16.20 -9.23%
EY 7.14 3.39 2.68 1.81 2.14 5.51 6.17 10.23%
DY 7.58 2.50 5.30 4.88 5.00 0.75 0.06 2425.18%
P/NAPS 0.35 0.42 0.23 0.25 0.24 0.22 0.24 28.62%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 25/02/03 -
Price 2.28 2.44 1.74 1.72 1.69 1.63 1.76 -
P/RPS 0.61 0.78 0.65 0.70 0.72 0.64 0.69 -7.89%
P/EPS 13.83 25.68 43.05 57.97 49.30 20.26 18.28 -16.98%
EY 7.23 3.89 2.32 1.73 2.03 4.94 5.47 20.45%
DY 7.68 2.87 4.60 4.65 4.73 0.67 0.06 2447.36%
P/NAPS 0.34 0.37 0.26 0.26 0.26 0.25 0.27 16.62%

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