[LIONPSIM] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1793.89%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 877,806 1,011,304 1,148,414 1,176,364 1,150,226 1,046,090 1,021,811 -9.62%
PBT 24,638 25,638 29,019 29,259 23,859 25,078 49,494 -37.16%
Tax -13,057 -14,753 -15,875 -17,353 -15,700 -14,603 -18,335 -20.23%
NP 11,581 10,885 13,144 11,906 8,159 10,475 31,159 -48.27%
-
NP to SH 11,427 10,866 14,277 12,405 655 2,762 23,049 -37.33%
-
Tax Rate 53.00% 57.54% 54.71% 59.31% 65.80% 58.23% 37.04% -
Total Cost 866,225 1,000,419 1,135,270 1,164,458 1,142,067 1,035,615 990,652 -8.55%
-
Net Worth 1,221,480 1,211,657 1,218,749 1,212,323 1,206,326 1,207,111 1,207,456 0.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,633 4,633 4,633 27,765 27,765 27,765 30,079 -71.23%
Div Payout % 40.55% 42.64% 32.46% 223.82% 4,238.96% 1,005.26% 130.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,221,480 1,211,657 1,218,749 1,212,323 1,206,326 1,207,111 1,207,456 0.77%
NOSH 231,341 231,674 231,261 231,359 231,097 231,691 231,572 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.32% 1.08% 1.14% 1.01% 0.71% 1.00% 3.05% -
ROE 0.94% 0.90% 1.17% 1.02% 0.05% 0.23% 1.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 379.44 436.52 496.59 508.46 497.72 451.50 441.74 -9.62%
EPS 4.94 4.69 6.17 5.36 0.28 1.19 9.96 -37.31%
DPS 2.00 2.00 2.00 12.00 12.00 12.00 13.00 -71.25%
NAPS 5.28 5.23 5.27 5.24 5.22 5.21 5.22 0.76%
Adjusted Per Share Value based on latest NOSH - 231,359
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 379.07 436.71 495.92 507.99 496.71 451.74 441.25 -9.62%
EPS 4.93 4.69 6.17 5.36 0.28 1.19 9.95 -37.35%
DPS 2.00 2.00 2.00 11.99 11.99 11.99 12.99 -71.24%
NAPS 5.2748 5.2323 5.263 5.2352 5.2093 5.2127 5.2142 0.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.28 1.23 1.33 1.32 1.36 1.42 -
P/RPS 0.33 0.29 0.25 0.26 0.27 0.30 0.32 2.07%
P/EPS 25.31 27.29 19.92 24.81 465.72 114.08 14.25 46.61%
EY 3.95 3.66 5.02 4.03 0.21 0.88 7.02 -31.81%
DY 1.60 1.56 1.63 9.02 9.09 8.82 9.15 -68.69%
P/NAPS 0.24 0.24 0.23 0.25 0.25 0.26 0.27 -7.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 28/05/13 25/02/13 27/11/12 27/08/12 22/05/12 -
Price 1.21 1.31 1.36 1.24 1.33 1.44 1.26 -
P/RPS 0.32 0.30 0.27 0.24 0.27 0.32 0.29 6.77%
P/EPS 24.50 27.93 22.03 23.13 469.25 120.79 12.65 55.31%
EY 4.08 3.58 4.54 4.32 0.21 0.83 7.91 -35.65%
DY 1.65 1.53 1.47 9.68 9.02 8.33 10.32 -70.50%
P/NAPS 0.23 0.25 0.26 0.24 0.25 0.28 0.24 -2.79%

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