[LIONPSIM] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 2.15%
YoY- 71.54%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,046,090 1,021,811 1,198,656 1,063,538 932,931 795,181 617,007 42.23%
PBT 25,078 49,494 51,097 50,286 38,993 81,799 102,686 -60.96%
Tax -14,603 -18,335 -22,934 154,212 159,919 155,929 159,469 -
NP 10,475 31,159 28,163 204,498 198,912 237,728 262,155 -88.33%
-
NP to SH 2,762 23,049 23,354 212,106 207,637 246,323 259,528 -95.17%
-
Tax Rate 58.23% 37.04% 44.88% -306.67% -410.12% -190.62% -155.30% -
Total Cost 1,035,615 990,652 1,170,493 859,040 734,019 557,453 354,852 104.35%
-
Net Worth 1,207,111 1,207,456 1,222,496 1,230,087 1,157,981 1,203,726 1,206,490 0.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,765 30,079 6,947 76,419 76,419 74,096 74,096 -48.05%
Div Payout % 1,005.26% 130.50% 29.75% 36.03% 36.80% 30.08% 28.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,207,111 1,207,456 1,222,496 1,230,087 1,157,981 1,203,726 1,206,490 0.03%
NOSH 231,691 231,572 231,571 231,219 231,596 231,485 231,572 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.00% 3.05% 2.35% 19.23% 21.32% 29.90% 42.49% -
ROE 0.23% 1.91% 1.91% 17.24% 17.93% 20.46% 21.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 451.50 441.74 515.74 459.97 402.83 343.51 266.44 42.18%
EPS 1.19 9.96 10.05 91.73 89.65 106.41 112.07 -95.18%
DPS 12.00 13.00 3.00 33.00 33.00 32.00 32.00 -48.02%
NAPS 5.21 5.22 5.26 5.32 5.00 5.20 5.21 0.00%
Adjusted Per Share Value based on latest NOSH - 231,219
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 451.74 441.25 517.62 459.27 402.87 343.39 266.44 42.23%
EPS 1.19 9.95 10.09 91.59 89.66 106.37 112.07 -95.18%
DPS 11.99 12.99 3.00 33.00 33.00 32.00 32.00 -48.05%
NAPS 5.2127 5.2142 5.2791 5.3119 5.0005 5.1981 5.21 0.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.42 1.48 1.33 1.60 1.80 2.00 -
P/RPS 0.30 0.32 0.29 0.29 0.40 0.52 0.75 -45.74%
P/EPS 114.08 14.25 14.73 1.45 1.78 1.69 1.78 1505.56%
EY 0.88 7.02 6.79 68.97 56.03 59.12 56.04 -93.74%
DY 8.82 9.15 2.03 24.81 20.63 17.78 16.00 -32.79%
P/NAPS 0.26 0.27 0.28 0.25 0.32 0.35 0.38 -22.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 20/02/12 22/11/11 24/08/11 24/05/11 22/02/11 -
Price 1.44 1.26 1.62 1.45 1.45 1.60 1.83 -
P/RPS 0.32 0.29 0.31 0.32 0.36 0.47 0.69 -40.11%
P/EPS 120.79 12.65 16.12 1.58 1.62 1.50 1.63 1668.89%
EY 0.83 7.91 6.20 63.26 61.83 66.51 61.24 -94.33%
DY 8.33 10.32 1.85 22.76 22.76 20.00 17.49 -39.04%
P/NAPS 0.28 0.24 0.31 0.27 0.29 0.31 0.35 -13.83%

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