[LIONPSIM] QoQ TTM Result on 31-Dec-2020

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- 397.47%
YoY- 1463.09%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 514,241 569,805 515,142 459,636 430,267 411,505 472,622 5.78%
PBT 133,552 138,733 168,755 171,372 37,480 36,238 15,509 319.57%
Tax -2,326 -2,796 -3,968 -3,606 -3,756 -3,699 -4,203 -32.56%
NP 131,226 135,937 164,787 167,766 33,724 32,539 11,306 411.86%
-
NP to SH 132,597 137,346 165,416 167,766 33,724 32,539 11,306 415.42%
-
Tax Rate 1.74% 2.02% 2.35% 2.10% 10.02% 10.21% 27.10% -
Total Cost 383,015 433,868 350,355 291,870 396,543 378,966 461,316 -11.65%
-
Net Worth 731,324 729,046 729,046 717,655 578,680 578,680 553,619 20.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 731,324 729,046 729,046 717,655 578,680 578,680 553,619 20.37%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.52% 23.86% 31.99% 36.50% 7.84% 7.91% 2.39% -
ROE 18.13% 18.84% 22.69% 23.38% 5.83% 5.62% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 225.72 250.10 226.11 201.75 188.86 180.62 207.45 5.78%
EPS 58.20 60.29 72.61 73.64 14.80 14.28 4.96 415.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.20 3.20 3.15 2.54 2.54 2.43 20.37%
Adjusted Per Share Value based on latest NOSH - 231,571
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 222.07 246.06 222.46 198.49 185.80 177.70 204.09 5.78%
EPS 57.26 59.31 71.43 72.45 14.56 14.05 4.88 415.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1581 3.1483 3.1483 3.0991 2.4989 2.4989 2.3907 20.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.62 0.675 0.625 0.59 0.345 0.32 0.30 -
P/RPS 0.27 0.27 0.28 0.29 0.18 0.18 0.14 54.87%
P/EPS 1.07 1.12 0.86 0.80 2.33 2.24 6.05 -68.45%
EY 93.87 89.31 116.17 124.81 42.91 44.63 16.54 217.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.20 0.19 0.14 0.13 0.12 35.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 24/05/21 24/02/21 24/11/20 25/08/20 29/05/20 -
Price 0.60 0.625 0.73 0.57 0.405 0.31 0.35 -
P/RPS 0.27 0.25 0.32 0.28 0.21 0.17 0.17 36.08%
P/EPS 1.03 1.04 1.01 0.77 2.74 2.17 7.05 -72.22%
EY 97.00 96.46 99.46 129.19 36.55 46.07 14.18 259.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.23 0.18 0.16 0.12 0.14 22.55%

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