[LIONPSIM] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 17.32%
YoY- 2312.16%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 874,316 822,753 785,404 689,105 598,037 531,123 447,070 56.57%
PBT 188,208 145,096 128,336 206,924 170,351 159,939 133,133 26.04%
Tax -24,804 -16,240 -14,879 -11,799 -9,466 -6,123 -5,264 181.86%
NP 163,404 128,856 113,457 195,125 160,885 153,816 127,869 17.81%
-
NP to SH 152,517 116,934 110,663 196,506 167,495 162,729 138,955 6.42%
-
Tax Rate 13.18% 11.19% 11.59% 5.70% 5.56% 3.83% 3.95% -
Total Cost 710,912 693,897 671,947 493,980 437,152 377,307 319,201 70.79%
-
Net Worth 924,972 1,036,141 1,023,034 974,667 921,241 937,946 869,015 4.25%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,624 - - - - - - -
Div Payout % 3.03% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 924,972 1,036,141 1,023,034 974,667 921,241 937,946 869,015 4.25%
NOSH 231,243 230,766 230,413 230,417 230,310 230,453 217,798 4.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.69% 15.66% 14.45% 28.32% 26.90% 28.96% 28.60% -
ROE 16.49% 11.29% 10.82% 20.16% 18.18% 17.35% 15.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 378.09 356.53 340.87 299.07 259.67 230.47 205.27 50.42%
EPS 65.96 50.67 48.03 85.28 72.73 70.61 63.80 2.25%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.49 4.44 4.23 4.00 4.07 3.99 0.16%
Adjusted Per Share Value based on latest NOSH - 230,417
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 383.08 360.48 344.12 301.93 262.03 232.71 195.88 56.57%
EPS 66.82 51.23 48.49 86.10 73.39 71.30 60.88 6.42%
DPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0527 4.5398 4.4824 4.2705 4.0364 4.1096 3.8075 4.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.26 1.51 1.10 0.95 0.78 0.36 0.37 -
P/RPS 0.33 0.42 0.32 0.32 0.30 0.16 0.18 49.96%
P/EPS 1.91 2.98 2.29 1.11 1.07 0.51 0.58 121.82%
EY 52.35 33.56 43.66 89.77 93.24 196.15 172.43 -54.92%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.25 0.22 0.20 0.09 0.09 133.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.39 1.26 1.42 0.95 0.91 0.68 0.33 -
P/RPS 0.37 0.35 0.42 0.32 0.35 0.30 0.16 75.14%
P/EPS 2.11 2.49 2.96 1.11 1.25 0.96 0.52 155.05%
EY 47.45 40.22 33.82 89.77 79.92 103.84 193.33 -60.90%
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.32 0.22 0.23 0.17 0.08 168.22%

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