[LIONPSIM] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 134.85%
YoY- 17.82%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 740,561 791,792 765,096 637,400 545,177 498,711 475,150 34.24%
PBT 36,621 47,310 39,351 24,955 12,941 9,934 10,368 131.04%
Tax -7,133 -6,951 -5,845 -5,657 -4,724 -3,907 -3,421 62.84%
NP 29,488 40,359 33,506 19,298 8,217 6,027 6,947 161.01%
-
NP to SH 29,488 40,359 33,506 19,298 8,217 6,027 6,947 161.01%
-
Tax Rate 19.48% 14.69% 14.85% 22.67% 36.50% 39.33% 33.00% -
Total Cost 711,073 751,433 731,590 618,102 536,960 492,684 468,203 31.95%
-
Net Worth 1,344,011 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 0.41%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 45,835 35,560 35,560 14,186 16,222 16,222 16,222 99.23%
Div Payout % 155.44% 88.11% 106.13% 73.51% 197.42% 269.16% 233.52% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,344,011 1,373,834 1,357,384 1,356,762 1,349,956 1,348,705 1,335,573 0.41%
NOSH 205,506 203,229 203,201 203,108 203,306 203,118 202,666 0.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.98% 5.10% 4.38% 3.03% 1.51% 1.21% 1.46% -
ROE 2.19% 2.94% 2.47% 1.42% 0.61% 0.45% 0.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 360.36 389.60 376.52 313.82 268.16 245.53 234.45 33.01%
EPS 14.35 19.86 16.49 9.50 4.04 2.97 3.43 158.51%
DPS 22.50 17.50 17.50 7.00 8.00 8.00 8.00 98.62%
NAPS 6.54 6.76 6.68 6.68 6.64 6.64 6.59 -0.50%
Adjusted Per Share Value based on latest NOSH - 203,108
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 319.80 341.92 330.39 275.25 235.43 215.36 205.19 34.24%
EPS 12.73 17.43 14.47 8.33 3.55 2.60 3.00 160.95%
DPS 19.79 15.36 15.36 6.13 7.01 7.01 7.01 99.12%
NAPS 5.8039 5.9327 5.8616 5.8589 5.8296 5.8242 5.7674 0.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.80 2.50 2.31 2.80 1.51 1.64 1.60 -
P/RPS 0.78 0.64 0.61 0.89 0.56 0.67 0.68 9.53%
P/EPS 19.51 12.59 14.01 29.47 37.36 55.27 46.68 -43.95%
EY 5.12 7.94 7.14 3.39 2.68 1.81 2.14 78.41%
DY 8.04 7.00 7.58 2.50 5.30 4.88 5.00 37.05%
P/NAPS 0.43 0.37 0.35 0.42 0.23 0.25 0.24 47.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 17/08/04 24/05/04 27/02/04 19/11/03 26/08/03 -
Price 2.48 2.62 2.28 2.44 1.74 1.72 1.69 -
P/RPS 0.69 0.67 0.61 0.78 0.65 0.70 0.72 -2.78%
P/EPS 17.28 13.19 13.83 25.68 43.05 57.97 49.30 -50.12%
EY 5.79 7.58 7.23 3.89 2.32 1.73 2.03 100.48%
DY 9.07 6.68 7.68 2.87 4.60 4.65 4.73 54.04%
P/NAPS 0.38 0.39 0.34 0.37 0.26 0.26 0.26 28.63%

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