[LIONPSIM] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 20.45%
YoY- 569.64%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 590,388 673,941 740,561 791,792 765,096 637,400 545,177 5.45%
PBT 36,071 40,605 36,621 47,310 39,351 24,955 12,941 98.18%
Tax -6,834 -7,215 -7,133 -6,951 -5,845 -5,657 -4,724 27.94%
NP 29,237 33,390 29,488 40,359 33,506 19,298 8,217 133.24%
-
NP to SH 28,980 33,390 29,488 40,359 33,506 19,298 8,217 131.87%
-
Tax Rate 18.95% 17.77% 19.48% 14.69% 14.85% 22.67% 36.50% -
Total Cost 561,151 640,551 711,073 751,433 731,590 618,102 536,960 2.98%
-
Net Worth 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 1,356,762 1,349,956 1.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 45,835 45,835 35,560 35,560 14,186 16,222 -
Div Payout % - 137.27% 155.44% 88.11% 106.13% 73.51% 197.42% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 1,356,762 1,349,956 1.45%
NOSH 209,655 209,598 205,506 203,229 203,201 203,108 203,306 2.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.95% 4.95% 3.98% 5.10% 4.38% 3.03% 1.51% -
ROE 2.10% 2.44% 2.19% 2.94% 2.47% 1.42% 0.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 281.60 321.54 360.36 389.60 376.52 313.82 268.16 3.31%
EPS 13.82 15.93 14.35 19.86 16.49 9.50 4.04 127.20%
DPS 0.00 21.87 22.50 17.50 17.50 7.00 8.00 -
NAPS 6.58 6.53 6.54 6.76 6.68 6.68 6.64 -0.60%
Adjusted Per Share Value based on latest NOSH - 203,229
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 254.95 291.03 319.80 341.92 330.39 275.25 235.43 5.45%
EPS 12.51 14.42 12.73 17.43 14.47 8.33 3.55 131.74%
DPS 0.00 19.79 19.79 15.36 15.36 6.13 7.01 -
NAPS 5.9573 5.9104 5.8039 5.9327 5.8616 5.8589 5.8296 1.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.09 2.30 2.80 2.50 2.31 2.80 1.51 -
P/RPS 0.74 0.72 0.78 0.64 0.61 0.89 0.56 20.43%
P/EPS 15.12 14.44 19.51 12.59 14.01 29.47 37.36 -45.31%
EY 6.61 6.93 5.12 7.94 7.14 3.39 2.68 82.64%
DY 0.00 9.51 8.04 7.00 7.58 2.50 5.30 -
P/NAPS 0.32 0.35 0.43 0.37 0.35 0.42 0.23 24.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 -
Price 2.19 1.93 2.48 2.62 2.28 2.44 1.74 -
P/RPS 0.78 0.60 0.69 0.67 0.61 0.78 0.65 12.93%
P/EPS 15.84 12.12 17.28 13.19 13.83 25.68 43.05 -48.68%
EY 6.31 8.25 5.79 7.58 7.23 3.89 2.32 94.96%
DY 0.00 11.33 9.07 6.68 7.68 2.87 4.60 -
P/NAPS 0.33 0.30 0.38 0.39 0.34 0.37 0.26 17.24%

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