[LIONPSIM] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 13.23%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 580,557 530,305 590,388 673,941 740,561 791,792 765,096 -16.76%
PBT 4,481 15,472 36,071 40,605 36,621 47,310 39,351 -76.41%
Tax -5,710 -5,892 -6,834 -7,215 -7,133 -6,951 -5,845 -1.54%
NP -1,229 9,580 29,237 33,390 29,488 40,359 33,506 -
-
NP to SH 848 10,133 28,980 33,390 29,488 40,359 33,506 -91.32%
-
Tax Rate 127.43% 38.08% 18.95% 17.77% 19.48% 14.69% 14.85% -
Total Cost 581,786 520,725 561,151 640,551 711,073 751,433 731,590 -14.12%
-
Net Worth 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 17.20%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 45,835 45,835 35,560 35,560 -
Div Payout % - - - 137.27% 155.44% 88.11% 106.13% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,723,412 1,381,879 1,379,531 1,368,676 1,344,011 1,373,834 1,357,384 17.20%
NOSH 209,916 210,331 209,655 209,598 205,506 203,229 203,201 2.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.21% 1.81% 4.95% 4.95% 3.98% 5.10% 4.38% -
ROE 0.05% 0.73% 2.10% 2.44% 2.19% 2.94% 2.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 276.57 252.13 281.60 321.54 360.36 389.60 376.52 -18.54%
EPS 0.40 4.82 13.82 15.93 14.35 19.86 16.49 -91.56%
DPS 0.00 0.00 0.00 21.87 22.50 17.50 17.50 -
NAPS 8.21 6.57 6.58 6.53 6.54 6.76 6.68 14.69%
Adjusted Per Share Value based on latest NOSH - 209,598
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 250.70 229.00 254.95 291.03 319.80 341.92 330.39 -16.76%
EPS 0.37 4.38 12.51 14.42 12.73 17.43 14.47 -91.26%
DPS 0.00 0.00 0.00 19.79 19.79 15.36 15.36 -
NAPS 7.4423 5.9674 5.9573 5.9104 5.8039 5.9327 5.8616 17.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.83 2.26 2.09 2.30 2.80 2.50 2.31 -
P/RPS 0.66 0.90 0.74 0.72 0.78 0.64 0.61 5.37%
P/EPS 453.00 46.91 15.12 14.44 19.51 12.59 14.01 908.53%
EY 0.22 2.13 6.61 6.93 5.12 7.94 7.14 -90.10%
DY 0.00 0.00 0.00 9.51 8.04 7.00 7.58 -
P/NAPS 0.22 0.34 0.32 0.35 0.43 0.37 0.35 -26.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 16/11/05 17/08/05 24/05/05 21/02/05 24/11/04 17/08/04 -
Price 1.81 2.15 2.19 1.93 2.48 2.62 2.28 -
P/RPS 0.65 0.85 0.78 0.60 0.69 0.67 0.61 4.31%
P/EPS 448.05 44.63 15.84 12.12 17.28 13.19 13.83 909.83%
EY 0.22 2.24 6.31 8.25 5.79 7.58 7.23 -90.19%
DY 0.00 0.00 0.00 11.33 9.07 6.68 7.68 -
P/NAPS 0.22 0.33 0.33 0.30 0.38 0.39 0.34 -25.13%

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