[LIONPSIM] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 1664.28%
YoY- 950.61%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 689,105 598,037 531,123 447,070 425,004 392,845 348,971 57.33%
PBT 206,924 170,351 159,939 133,133 -9,793 -8,357 -3,097 -
Tax -11,799 -9,466 -6,123 -5,264 -7,479 -8,389 -17,006 -21.61%
NP 195,125 160,885 153,816 127,869 -17,272 -16,746 -20,103 -
-
NP to SH 196,506 167,495 162,729 138,955 -8,883 -9,086 -13,667 -
-
Tax Rate 5.70% 5.56% 3.83% 3.95% - - - -
Total Cost 493,980 437,152 377,307 319,201 442,276 409,591 369,074 21.42%
-
Net Worth 974,667 921,241 937,946 869,015 764,874 631,178 745,418 19.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 974,667 921,241 937,946 869,015 764,874 631,178 745,418 19.55%
NOSH 230,417 230,310 230,453 217,798 210,709 210,392 210,570 6.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.32% 26.90% 28.96% 28.60% -4.06% -4.26% -5.76% -
ROE 20.16% 18.18% 17.35% 15.99% -1.16% -1.44% -1.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 299.07 259.67 230.47 205.27 201.70 186.72 165.73 48.16%
EPS 85.28 72.73 70.61 63.80 -4.22 -4.32 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.00 4.07 3.99 3.63 3.00 3.54 12.59%
Adjusted Per Share Value based on latest NOSH - 217,798
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 301.93 262.03 232.71 195.88 186.21 172.12 152.90 57.33%
EPS 86.10 73.39 71.30 60.88 -3.89 -3.98 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2705 4.0364 4.1096 3.8075 3.3513 2.7655 3.266 19.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.95 0.78 0.36 0.37 0.80 0.85 0.90 -
P/RPS 0.32 0.30 0.16 0.18 0.40 0.46 0.54 -29.42%
P/EPS 1.11 1.07 0.51 0.58 -18.98 -19.68 -13.87 -
EY 89.77 93.24 196.15 172.43 -5.27 -5.08 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.09 0.09 0.22 0.28 0.25 -8.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 27/05/08 -
Price 0.95 0.91 0.68 0.33 0.41 0.72 0.93 -
P/RPS 0.32 0.35 0.30 0.16 0.20 0.39 0.56 -31.11%
P/EPS 1.11 1.25 0.96 0.52 -9.73 -16.67 -14.33 -
EY 89.77 79.92 103.84 193.33 -10.28 -6.00 -6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.17 0.08 0.11 0.24 0.26 -10.53%

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