[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
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 817,922 838,318 848,425 877,806 1,011,304 1,148,414 1,176,364 -21.56%
PBT -236,620 17,315 17,125 24,638 25,638 29,019 29,259 -
Tax -13,386 -14,147 -12,657 -13,057 -14,753 -15,875 -17,353 -15.92%
NP -250,006 3,168 4,468 11,581 10,885 13,144 11,906 -
-
NP to SH -249,339 2,541 4,618 11,427 10,866 14,277 12,405 -
-
Tax Rate - 81.70% 73.91% 53.00% 57.54% 54.71% 59.31% -
Total Cost 1,067,928 835,150 843,957 866,225 1,000,419 1,135,270 1,164,458 -5.62%
-
Net Worth 963,326 1,231,333 1,229,731 1,221,480 1,211,657 1,218,749 1,212,323 -14.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 4,633 4,633 4,633 4,633 4,633 27,765 -
Div Payout % - 182.35% 100.34% 40.55% 42.64% 32.46% 223.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 963,326 1,231,333 1,229,731 1,221,480 1,211,657 1,218,749 1,212,323 -14.24%
NOSH 231,568 231,453 232,024 231,341 231,674 231,261 231,359 0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -30.57% 0.38% 0.53% 1.32% 1.08% 1.14% 1.01% -
ROE -25.88% 0.21% 0.38% 0.94% 0.90% 1.17% 1.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 353.21 362.20 365.66 379.44 436.52 496.59 508.46 -21.61%
EPS -107.67 1.10 1.99 4.94 4.69 6.17 5.36 -
DPS 0.00 2.00 2.00 2.00 2.00 2.00 12.00 -
NAPS 4.16 5.32 5.30 5.28 5.23 5.27 5.24 -14.29%
Adjusted Per Share Value based on latest NOSH - 231,341
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 358.37 367.30 371.73 384.61 443.10 503.17 515.42 -21.56%
EPS -109.25 1.11 2.02 5.01 4.76 6.26 5.44 -
DPS 0.00 2.03 2.03 2.03 2.03 2.03 12.17 -
NAPS 4.2208 5.395 5.388 5.3518 5.3088 5.3399 5.3117 -14.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS -0.97 93.82 57.28 25.31 27.29 19.92 24.81 -
EY -103.53 1.07 1.75 3.95 3.66 5.02 4.03 -
DY 0.00 1.94 1.75 1.60 1.56 1.63 9.02 -
P/NAPS 0.25 0.19 0.22 0.24 0.24 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS -1.13 94.73 52.76 24.50 27.93 22.03 23.13 -
EY -88.26 1.06 1.90 4.08 3.58 4.54 4.32 -
DY 0.00 1.92 1.90 1.65 1.53 1.47 9.68 -
P/NAPS 0.29 0.20 0.20 0.23 0.25 0.26 0.24 13.48%

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