[LIONPSIM] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 36.34%
YoY- -58.07%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 791,792 765,096 637,400 545,177 498,711 475,150 516,290 32.88%
PBT 47,310 39,351 24,955 12,941 9,934 10,368 18,175 88.89%
Tax -6,951 -5,845 -5,657 -4,724 -3,907 -3,421 -1,796 145.89%
NP 40,359 33,506 19,298 8,217 6,027 6,947 16,379 82.13%
-
NP to SH 40,359 33,506 19,298 8,217 6,027 6,947 16,379 82.13%
-
Tax Rate 14.69% 14.85% 22.67% 36.50% 39.33% 33.00% 9.88% -
Total Cost 751,433 731,590 618,102 536,960 492,684 468,203 499,911 31.12%
-
Net Worth 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1.49%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 35,560 35,560 14,186 16,222 16,222 16,222 2,238 528.84%
Div Payout % 88.11% 106.13% 73.51% 197.42% 269.16% 233.52% 13.67% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 1,343,590 1.49%
NOSH 203,229 203,201 203,108 203,306 203,118 202,666 203,574 -0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.10% 4.38% 3.03% 1.51% 1.21% 1.46% 3.17% -
ROE 2.94% 2.47% 1.42% 0.61% 0.45% 0.52% 1.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 389.60 376.52 313.82 268.16 245.53 234.45 253.61 33.03%
EPS 19.86 16.49 9.50 4.04 2.97 3.43 8.05 82.28%
DPS 17.50 17.50 7.00 8.00 8.00 8.00 1.10 529.37%
NAPS 6.76 6.68 6.68 6.64 6.64 6.59 6.60 1.60%
Adjusted Per Share Value based on latest NOSH - 203,306
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 341.92 330.39 275.25 235.43 215.36 205.19 222.95 32.88%
EPS 17.43 14.47 8.33 3.55 2.60 3.00 7.07 82.19%
DPS 15.36 15.36 6.13 7.01 7.01 7.01 0.97 527.42%
NAPS 5.9327 5.8616 5.8589 5.8296 5.8242 5.7674 5.8021 1.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.50 2.31 2.80 1.51 1.64 1.60 1.46 -
P/RPS 0.64 0.61 0.89 0.56 0.67 0.68 0.58 6.76%
P/EPS 12.59 14.01 29.47 37.36 55.27 46.68 18.15 -21.58%
EY 7.94 7.14 3.39 2.68 1.81 2.14 5.51 27.49%
DY 7.00 7.58 2.50 5.30 4.88 5.00 0.75 341.49%
P/NAPS 0.37 0.35 0.42 0.23 0.25 0.24 0.22 41.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 05/05/03 -
Price 2.62 2.28 2.44 1.74 1.72 1.69 1.63 -
P/RPS 0.67 0.61 0.78 0.65 0.70 0.72 0.64 3.09%
P/EPS 13.19 13.83 25.68 43.05 57.97 49.30 20.26 -24.82%
EY 7.58 7.23 3.89 2.32 1.73 2.03 4.94 32.92%
DY 6.68 7.68 2.87 4.60 4.65 4.73 0.67 361.29%
P/NAPS 0.39 0.34 0.37 0.26 0.26 0.26 0.25 34.39%

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