[LIONPSIM] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -43.68%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 740,567 874,316 822,753 785,404 689,105 598,037 531,123 24.78%
PBT 149,319 188,208 145,096 128,336 206,924 170,351 159,939 -4.47%
Tax -18,965 -24,804 -16,240 -14,879 -11,799 -9,466 -6,123 112.33%
NP 130,354 163,404 128,856 113,457 195,125 160,885 153,816 -10.43%
-
NP to SH 123,650 152,517 116,934 110,663 196,506 167,495 162,729 -16.71%
-
Tax Rate 12.70% 13.18% 11.19% 11.59% 5.70% 5.56% 3.83% -
Total Cost 610,213 710,912 693,897 671,947 493,980 437,152 377,307 37.74%
-
Net Worth 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 937,946 9.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,624 4,624 - - - - - -
Div Payout % 3.74% 3.03% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,082,174 924,972 1,036,141 1,023,034 974,667 921,241 937,946 9.99%
NOSH 230,740 231,243 230,766 230,413 230,417 230,310 230,453 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.60% 18.69% 15.66% 14.45% 28.32% 26.90% 28.96% -
ROE 11.43% 16.49% 11.29% 10.82% 20.16% 18.18% 17.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 320.95 378.09 356.53 340.87 299.07 259.67 230.47 24.67%
EPS 53.59 65.96 50.67 48.03 85.28 72.73 70.61 -16.78%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.69 4.00 4.49 4.44 4.23 4.00 4.07 9.90%
Adjusted Per Share Value based on latest NOSH - 230,413
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 319.80 377.56 355.29 339.16 297.58 258.25 229.36 24.78%
EPS 53.40 65.86 50.50 47.79 84.86 72.33 70.27 -16.71%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6732 3.9943 4.4744 4.4178 4.2089 3.9782 4.0504 9.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.04 1.26 1.51 1.10 0.95 0.78 0.36 -
P/RPS 0.64 0.33 0.42 0.32 0.32 0.30 0.16 151.77%
P/EPS 3.81 1.91 2.98 2.29 1.11 1.07 0.51 281.68%
EY 26.27 52.35 33.56 43.66 89.77 93.24 196.15 -73.79%
DY 0.98 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.34 0.25 0.22 0.20 0.09 183.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 23/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 -
Price 2.44 1.39 1.26 1.42 0.95 0.91 0.68 -
P/RPS 0.76 0.37 0.35 0.42 0.32 0.35 0.30 85.73%
P/EPS 4.55 2.11 2.49 2.96 1.11 1.25 0.96 181.89%
EY 21.96 47.45 40.22 33.82 89.77 79.92 103.84 -64.47%
DY 0.82 1.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.28 0.32 0.22 0.23 0.17 110.57%

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