[LIONPSIM] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 28.64%
YoY- 74.19%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 874,316 598,037 392,845 295,799 559,755 590,388 765,096 2.24%
PBT 188,208 170,351 -8,357 4,035 -239,001 36,071 39,351 29.78%
Tax -24,804 -9,466 -8,389 -67,915 -1,921 -6,327 -5,845 27.22%
NP 163,404 160,885 -16,746 -63,880 -240,922 29,744 33,506 30.20%
-
NP to SH 152,517 167,495 -9,086 -60,452 -234,195 28,980 33,506 28.72%
-
Tax Rate 13.18% 5.56% - 1,683.15% - 17.54% 14.85% -
Total Cost 710,912 437,152 409,591 359,679 800,677 560,644 731,590 -0.47%
-
Net Worth 1,079,571 908,806 758,086 760,781 1,293,301 1,529,729 1,357,307 -3.74%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,613 - - - - 33,119 35,558 -28.83%
Div Payout % 3.02% - - - - 114.29% 106.12% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,079,571 908,806 758,086 760,781 1,293,301 1,529,729 1,357,307 -3.74%
NOSH 230,677 222,202 210,579 210,160 209,951 206,999 203,189 2.13%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.69% 26.90% -4.26% -21.60% -43.04% 5.04% 4.38% -
ROE 14.13% 18.43% -1.20% -7.95% -18.11% 1.89% 2.47% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 379.02 269.14 186.55 140.75 266.61 285.21 376.54 0.10%
EPS 66.12 75.38 -4.32 -28.77 -111.55 14.00 16.49 26.02%
DPS 2.00 0.00 0.00 0.00 0.00 16.00 17.50 -30.32%
NAPS 4.68 4.09 3.60 3.62 6.16 7.39 6.68 -5.75%
Adjusted Per Share Value based on latest NOSH - 210,691
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 377.56 258.25 169.64 127.74 241.72 254.95 330.39 2.24%
EPS 65.86 72.33 -3.92 -26.11 -101.13 12.51 14.47 28.71%
DPS 1.99 0.00 0.00 0.00 0.00 14.30 15.36 -28.85%
NAPS 4.6619 3.9245 3.2737 3.2853 5.5849 6.6059 5.8613 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.26 0.78 0.85 1.24 3.02 2.09 2.31 -
P/RPS 0.33 0.29 0.46 0.88 1.13 0.73 0.61 -9.72%
P/EPS 1.91 1.03 -19.70 -4.31 -2.71 14.93 14.01 -28.24%
EY 52.47 96.64 -5.08 -23.20 -36.94 6.70 7.14 39.41%
DY 1.59 0.00 0.00 0.00 0.00 7.66 7.58 -22.90%
P/NAPS 0.27 0.19 0.24 0.34 0.49 0.28 0.35 -4.23%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 26/08/09 27/08/08 29/08/07 15/08/06 17/08/05 17/08/04 -
Price 1.39 0.91 0.72 1.16 2.56 2.19 2.28 -
P/RPS 0.37 0.34 0.39 0.82 0.96 0.77 0.61 -7.99%
P/EPS 2.10 1.21 -16.69 -4.03 -2.29 15.64 13.83 -26.94%
EY 47.57 82.83 -5.99 -24.80 -43.57 6.39 7.23 36.86%
DY 1.44 0.00 0.00 0.00 0.00 7.31 7.68 -24.33%
P/NAPS 0.30 0.22 0.20 0.32 0.42 0.30 0.34 -2.06%

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