[LIONPSIM] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 2.23%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 598,037 531,123 447,070 425,004 392,845 348,971 326,724 49.68%
PBT 170,351 159,939 133,133 -9,793 -8,357 -3,097 7,606 696.06%
Tax -9,466 -6,123 -5,264 -7,479 -8,389 -17,006 -27,308 -50.68%
NP 160,885 153,816 127,869 -17,272 -16,746 -20,103 -19,702 -
-
NP to SH 167,495 162,729 138,955 -8,883 -9,086 -13,667 -16,336 -
-
Tax Rate 5.56% 3.83% 3.95% - - - 359.03% -
Total Cost 437,152 377,307 319,201 442,276 409,591 369,074 346,426 16.79%
-
Net Worth 921,241 937,946 869,015 764,874 631,178 745,418 756,447 14.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 921,241 937,946 869,015 764,874 631,178 745,418 756,447 14.05%
NOSH 230,310 230,453 217,798 210,709 210,392 210,570 210,124 6.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.90% 28.96% 28.60% -4.06% -4.26% -5.76% -6.03% -
ROE 18.18% 17.35% 15.99% -1.16% -1.44% -1.83% -2.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 259.67 230.47 205.27 201.70 186.72 165.73 155.49 40.80%
EPS 72.73 70.61 63.80 -4.22 -4.32 -6.49 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.07 3.99 3.63 3.00 3.54 3.60 7.28%
Adjusted Per Share Value based on latest NOSH - 210,709
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 258.25 229.36 193.06 183.53 169.64 150.70 141.09 49.68%
EPS 72.33 70.27 60.01 -3.84 -3.92 -5.90 -7.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9782 4.0504 3.7527 3.303 2.7256 3.219 3.2666 14.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.36 0.37 0.80 0.85 0.90 1.10 -
P/RPS 0.30 0.16 0.18 0.40 0.46 0.54 0.71 -43.72%
P/EPS 1.07 0.51 0.58 -18.98 -19.68 -13.87 -14.15 -
EY 93.24 196.15 172.43 -5.27 -5.08 -7.21 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.09 0.09 0.22 0.28 0.25 0.31 -25.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 25/02/08 -
Price 0.91 0.68 0.33 0.41 0.72 0.93 0.94 -
P/RPS 0.35 0.30 0.16 0.20 0.39 0.56 0.60 -30.20%
P/EPS 1.25 0.96 0.52 -9.73 -16.67 -14.33 -12.09 -
EY 79.92 103.84 193.33 -10.28 -6.00 -6.98 -8.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.08 0.11 0.24 0.26 0.26 -7.85%

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