[LIONPSIM] QoQ TTM Result on 30-Sep-2013 [#1]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

25-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Sep-2013 [#1]

Profit Trend

QoQ- 5.16%

YoY- 1644.58%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	817,922	838,318	848,425	877,806	1,011,304	1,148,414	1,176,364	-21.56%
YoY %	-2.43%	-1.19%	-3.35%	-13.20%	-11.94%	-2.38%	-	-
Horiz. %	69.53%	71.26%	72.12%	74.62%	85.97%	97.62%	100.00%	-
PBT	-236,620	17,315	17,125	24,638	25,638	29,019	29,259	-
YoY %	-1,466.56%	1.11%	-30.49%	-3.90%	-11.65%	-0.82%	-	-
Horiz. %	-808.71%	59.18%	58.53%	84.21%	87.62%	99.18%	100.00%	-
Tax	-13,386	-14,147	-12,657	-13,057	-14,753	-15,875	-17,353	-15.92%
YoY %	5.38%	-11.77%	3.06%	11.50%	7.07%	8.52%	-	-
Horiz. %	77.14%	81.52%	72.94%	75.24%	85.02%	91.48%	100.00%	-
NP	-250,006	3,168	4,468	11,581	10,885	13,144	11,906	-
YoY %	-7,991.60%	-29.10%	-61.42%	6.39%	-17.19%	10.40%	-	-
Horiz. %	-2,099.83%	26.61%	37.53%	97.27%	91.42%	110.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-249,339	2,541	4,618	11,427	10,866	14,277	12,405	-
YoY %	-9,912.63%	-44.98%	-59.59%	5.16%	-23.89%	15.09%	-	-
Horiz. %	-2,009.99%	20.48%	37.23%	92.12%	87.59%	115.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	81.70%	73.91%	53.00%	57.54%	54.71%	59.31%	-
YoY %	-	10.54%	39.45%	-7.89%	5.17%	-7.76%	-	-
Horiz. %	-	137.75%	124.62%	89.36%	97.02%	92.24%	100.00%	-
Total Cost	1,067,928	835,150	843,957	866,225	1,000,419	1,135,270	1,164,458	-5.62%
YoY %	27.87%	-1.04%	-2.57%	-13.41%	-11.88%	-2.51%	-	-
Horiz. %	91.71%	71.72%	72.48%	74.39%	85.91%	97.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	963,326	1,231,333	1,229,731	1,221,480	1,211,657	1,218,749	1,212,323	-14.24%
YoY %	-21.77%	0.13%	0.68%	0.81%	-0.58%	0.53%	-	-
Horiz. %	79.46%	101.57%	101.44%	100.76%	99.95%	100.53%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	-	4,633	4,633	4,633	4,633	4,633	27,765	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-83.31%	-	-
Horiz. %	-	16.69%	16.69%	16.69%	16.69%	16.69%	100.00%	-
Div Payout %	-	182.35%	100.34%	40.55%	42.64%	32.46%	223.82%	-
YoY %	-	81.73%	147.45%	-4.90%	31.36%	-85.50%	-	-
Horiz. %	-	81.47%	44.83%	18.12%	19.05%	14.50%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	963,326	1,231,333	1,229,731	1,221,480	1,211,657	1,218,749	1,212,323	-14.24%
YoY %	-21.77%	0.13%	0.68%	0.81%	-0.58%	0.53%	-	-
Horiz. %	79.46%	101.57%	101.44%	100.76%	99.95%	100.53%	100.00%	-
NOSH	231,568	231,453	232,024	231,341	231,674	231,261	231,359	0.06%
YoY %	0.05%	-0.25%	0.30%	-0.14%	0.18%	-0.04%	-	-
Horiz. %	100.09%	100.04%	100.29%	99.99%	100.14%	99.96%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	-30.57%	0.38%	0.53%	1.32%	1.08%	1.14%	1.01%	-
YoY %	-8,144.74%	-28.30%	-59.85%	22.22%	-5.26%	12.87%	-	-
Horiz. %	-3,026.73%	37.62%	52.48%	130.69%	106.93%	112.87%	100.00%	-
ROE	-25.88%	0.21%	0.38%	0.94%	0.90%	1.17%	1.02%	-
YoY %	-12,423.81%	-44.74%	-59.57%	4.44%	-23.08%	14.71%	-	-
Horiz. %	-2,537.25%	20.59%	37.25%	92.16%	88.24%	114.71%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	353.21	362.20	365.66	379.44	436.52	496.59	508.46	-21.61%
YoY %	-2.48%	-0.95%	-3.63%	-13.08%	-12.10%	-2.33%	-	-
Horiz. %	69.47%	71.23%	71.92%	74.63%	85.85%	97.67%	100.00%	-
EPS	-107.67	1.10	1.99	4.94	4.69	6.17	5.36	-
YoY %	-9,888.18%	-44.72%	-59.72%	5.33%	-23.99%	15.11%	-	-
Horiz. %	-2,008.77%	20.52%	37.13%	92.16%	87.50%	115.11%	100.00%	-
DPS	0.00	2.00	2.00	2.00	2.00	2.00	12.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-83.33%	-	-
Horiz. %	0.00%	16.67%	16.67%	16.67%	16.67%	16.67%	100.00%	-
NAPS	4.16	5.32	5.30	5.28	5.23	5.27	5.24	-14.29%
YoY %	-21.80%	0.38%	0.38%	0.96%	-0.76%	0.57%	-	-
Horiz. %	79.39%	101.53%	101.15%	100.76%	99.81%	100.57%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 231,341
RPS	353.21	362.01	366.38	379.07	436.71	495.92	507.99	-21.56%
YoY %	-2.43%	-1.19%	-3.35%	-13.20%	-11.94%	-2.38%	-	-
Horiz. %	69.53%	71.26%	72.12%	74.62%	85.97%	97.62%	100.00%	-
EPS	-107.67	1.10	1.99	4.93	4.69	6.17	5.36	-
YoY %	-9,888.18%	-44.72%	-59.63%	5.12%	-23.99%	15.11%	-	-
Horiz. %	-2,008.77%	20.52%	37.13%	91.98%	87.50%	115.11%	100.00%	-
DPS	0.00	2.00	2.00	2.00	2.00	2.00	11.99	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-83.32%	-	-
Horiz. %	0.00%	16.68%	16.68%	16.68%	16.68%	16.68%	100.00%	-
NAPS	4.16	5.3173	5.3104	5.2748	5.2323	5.263	5.2352	-14.24%
YoY %	-21.76%	0.13%	0.67%	0.81%	-0.58%	0.53%	-	-
Horiz. %	79.46%	101.57%	101.44%	100.76%	99.94%	100.53%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	1.04	1.03	1.14	1.25	1.28	1.23	1.33	-
P/RPS	0.29	0.28	0.31	0.33	0.29	0.25	0.26	7.57%
YoY %	3.57%	-9.68%	-6.06%	13.79%	16.00%	-3.85%	-	-
Horiz. %	111.54%	107.69%	119.23%	126.92%	111.54%	96.15%	100.00%	-
P/EPS	-0.97	93.82	57.28	25.31	27.29	19.92	24.81	-
YoY %	-101.03%	63.79%	126.31%	-7.26%	37.00%	-19.71%	-	-
Horiz. %	-3.91%	378.15%	230.87%	102.02%	110.00%	80.29%	100.00%	-
EY	-103.53	1.07	1.75	3.95	3.66	5.02	4.03	-
YoY %	-9,775.70%	-38.86%	-55.70%	7.92%	-27.09%	24.57%	-	-
Horiz. %	-2,568.98%	26.55%	43.42%	98.01%	90.82%	124.57%	100.00%	-
DY	0.00	1.94	1.75	1.60	1.56	1.63	9.02	-
YoY %	0.00%	10.86%	9.38%	2.56%	-4.29%	-81.93%	-	-
Horiz. %	0.00%	21.51%	19.40%	17.74%	17.29%	18.07%	100.00%	-
P/NAPS	0.25	0.19	0.22	0.24	0.24	0.23	0.25	0.00%
YoY %	31.58%	-13.64%	-8.33%	0.00%	4.35%	-8.00%	-	-
Horiz. %	100.00%	76.00%	88.00%	96.00%	96.00%	92.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	22/05/14	25/02/14	25/11/13	26/08/13	28/05/13	25/02/13	-
Price	1.22	1.04	1.05	1.21	1.31	1.36	1.24	-
P/RPS	0.35	0.29	0.29	0.32	0.30	0.27	0.24	28.68%
YoY %	20.69%	0.00%	-9.38%	6.67%	11.11%	12.50%	-	-
Horiz. %	145.83%	120.83%	120.83%	133.33%	125.00%	112.50%	100.00%	-
P/EPS	-1.13	94.73	52.76	24.50	27.93	22.03	23.13	-
YoY %	-101.19%	79.55%	115.35%	-12.28%	26.78%	-4.76%	-	-
Horiz. %	-4.89%	409.55%	228.10%	105.92%	120.75%	95.24%	100.00%	-
EY	-88.26	1.06	1.90	4.08	3.58	4.54	4.32	-
YoY %	-8,426.42%	-44.21%	-53.43%	13.97%	-21.15%	5.09%	-	-
Horiz. %	-2,043.06%	24.54%	43.98%	94.44%	82.87%	105.09%	100.00%	-
DY	0.00	1.92	1.90	1.65	1.53	1.47	9.68	-
YoY %	0.00%	1.05%	15.15%	7.84%	4.08%	-84.81%	-	-
Horiz. %	0.00%	19.83%	19.63%	17.05%	15.81%	15.19%	100.00%	-
P/NAPS	0.29	0.20	0.20	0.23	0.25	0.26	0.24	13.48%
YoY %	45.00%	0.00%	-13.04%	-8.00%	-3.85%	8.33%	-	-
Horiz. %	120.83%	83.33%	83.33%	95.83%	104.17%	108.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos