[LIONPSIM] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 109.89%
YoY- 134.52%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,063,538 932,931 795,181 617,007 740,567 874,316 822,753 18.64%
PBT 50,286 38,993 81,799 102,686 149,319 188,208 145,096 -50.62%
Tax 154,212 159,919 155,929 159,469 -18,965 -24,804 -16,240 -
NP 204,498 198,912 237,728 262,155 130,354 163,404 128,856 36.01%
-
NP to SH 212,106 207,637 246,323 259,528 123,650 152,517 116,934 48.67%
-
Tax Rate -306.67% -410.12% -190.62% -155.30% 12.70% 13.18% 11.19% -
Total Cost 859,040 734,019 557,453 354,852 610,213 710,912 693,897 15.28%
-
Net Worth 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 1,036,141 12.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 76,419 76,419 74,096 74,096 4,624 4,624 - -
Div Payout % 36.03% 36.80% 30.08% 28.55% 3.74% 3.03% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,230,087 1,157,981 1,203,726 1,206,490 1,082,174 924,972 1,036,141 12.10%
NOSH 231,219 231,596 231,485 231,572 230,740 231,243 230,766 0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.23% 21.32% 29.90% 42.49% 17.60% 18.69% 15.66% -
ROE 17.24% 17.93% 20.46% 21.51% 11.43% 16.49% 11.29% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 459.97 402.83 343.51 266.44 320.95 378.09 356.53 18.49%
EPS 91.73 89.65 106.41 112.07 53.59 65.96 50.67 48.48%
DPS 33.00 33.00 32.00 32.00 2.00 2.00 0.00 -
NAPS 5.32 5.00 5.20 5.21 4.69 4.00 4.49 11.96%
Adjusted Per Share Value based on latest NOSH - 231,572
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 465.98 408.76 348.40 270.34 324.48 383.08 360.48 18.64%
EPS 92.93 90.97 107.93 113.71 54.18 66.82 51.23 48.68%
DPS 33.48 33.48 32.46 32.46 2.03 2.03 0.00 -
NAPS 5.3896 5.0736 5.2741 5.2862 4.7415 4.0527 4.5398 12.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.33 1.60 1.80 2.00 2.04 1.26 1.51 -
P/RPS 0.29 0.40 0.52 0.75 0.64 0.33 0.42 -21.86%
P/EPS 1.45 1.78 1.69 1.78 3.81 1.91 2.98 -38.10%
EY 68.97 56.03 59.12 56.04 26.27 52.35 33.56 61.57%
DY 24.81 20.63 17.78 16.00 0.98 1.59 0.00 -
P/NAPS 0.25 0.32 0.35 0.38 0.43 0.32 0.34 -18.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 24/05/11 22/02/11 19/11/10 23/08/10 24/05/10 -
Price 1.45 1.45 1.60 1.83 2.44 1.39 1.26 -
P/RPS 0.32 0.36 0.47 0.69 0.76 0.37 0.35 -5.79%
P/EPS 1.58 1.62 1.50 1.63 4.55 2.11 2.49 -26.13%
EY 63.26 61.83 66.51 61.24 21.96 47.45 40.22 35.20%
DY 22.76 22.76 20.00 17.49 0.82 1.44 0.00 -
P/NAPS 0.27 0.29 0.31 0.35 0.52 0.35 0.28 -2.39%

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