[LIONPSIM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 9.46%

YoY- -8.94%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,011,304	1,046,090	932,931	874,316	598,037	392,845	295,799	22.71%
YoY %	-3.33%	12.13%	6.70%	46.20%	52.23%	32.81%	-	-
Horiz. %	341.89%	353.65%	315.39%	295.58%	202.18%	132.81%	100.00%	-
PBT	25,638	25,078	38,993	188,208	170,351	-8,357	4,035	36.05%
YoY %	2.23%	-35.69%	-79.28%	10.48%	2,138.42%	-307.11%	-	-
Horiz. %	635.39%	621.51%	966.37%	4,664.39%	4,221.83%	-207.11%	100.00%	-
Tax	-14,753	-14,603	159,919	-24,804	-9,466	-8,389	-67,915	-22.44%
YoY %	-1.03%	-109.13%	744.73%	-162.03%	-12.84%	87.65%	-	-
Horiz. %	21.72%	21.50%	-235.47%	36.52%	13.94%	12.35%	100.00%	-
NP	10,885	10,475	198,912	163,404	160,885	-16,746	-63,880	-
YoY %	3.91%	-94.73%	21.73%	1.57%	1,060.74%	73.79%	-	-
Horiz. %	-17.04%	-16.40%	-311.38%	-255.80%	-251.86%	26.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,866	2,762	207,637	152,517	167,495	-9,086	-60,452	-
YoY %	293.41%	-98.67%	36.14%	-8.94%	1,943.44%	84.97%	-	-
Horiz. %	-17.97%	-4.57%	-343.47%	-252.29%	-277.07%	15.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.54%	58.23%	-410.12%	13.18%	5.56%	-	1,683.15%	-
YoY %	-1.18%	114.20%	-3,211.68%	137.05%	0.00%	-	-	-
Horiz. %	3.42%	3.46%	-24.37%	0.78%	0.33%	-	100.00%	-
Total Cost	1,000,419	1,035,615	734,019	710,912	437,152	409,591	359,679	18.57%
YoY %	-3.40%	41.09%	3.25%	62.62%	6.73%	13.88%	-	-
Horiz. %	278.14%	287.93%	204.08%	197.65%	121.54%	113.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,211,970	1,207,494	1,220,181	1,079,571	908,806	758,086	760,781	8.06%
YoY %	0.37%	-1.04%	13.02%	18.79%	19.88%	-0.35%	-	-
Horiz. %	159.31%	158.72%	160.39%	141.90%	119.46%	99.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,634	27,811	76,406	4,613	-	-	-	-
YoY %	-83.34%	-63.60%	1,556.32%	0.00%	-	-	-	-
Horiz. %	100.46%	602.88%	1,656.32%	100.00%	-	-	-	-
Div Payout %	42.65%	1,006.94%	36.80%	3.02%	-	-	-	-
YoY %	-95.76%	2,636.25%	1,118.54%	0.00%	-	-	-	-
Horiz. %	1,412.25%	33,342.38%	1,218.54%	100.00%	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,211,970	1,207,494	1,220,181	1,079,571	908,806	758,086	760,781	8.06%
YoY %	0.37%	-1.04%	13.02%	18.79%	19.88%	-0.35%	-	-
Horiz. %	159.31%	158.72%	160.39%	141.90%	119.46%	99.65%	100.00%	-
NOSH	231,734	231,764	231,533	230,677	222,202	210,579	210,160	1.64%
YoY %	-0.01%	0.10%	0.37%	3.81%	5.52%	0.20%	-	-
Horiz. %	110.27%	110.28%	110.17%	109.76%	105.73%	100.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	1.08%	1.00%	21.32%	18.69%	26.90%	-4.26%	-21.60%	-
YoY %	8.00%	-95.31%	14.07%	-30.52%	731.46%	80.28%	-	-
Horiz. %	-5.00%	-4.63%	-98.70%	-86.53%	-124.54%	19.72%	100.00%	-
ROE	0.90%	0.23%	17.02%	14.13%	18.43%	-1.20%	-7.95%	-
YoY %	291.30%	-98.65%	20.45%	-23.33%	1,635.83%	84.91%	-	-
Horiz. %	-11.32%	-2.89%	-214.09%	-177.74%	-231.82%	15.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	436.41	451.36	402.94	379.02	269.14	186.55	140.75	20.73%
YoY %	-3.31%	12.02%	6.31%	40.83%	44.27%	32.54%	-	-
Horiz. %	310.06%	320.68%	286.28%	269.29%	191.22%	132.54%	100.00%	-
EPS	4.69	1.19	89.67	66.12	75.38	-4.32	-28.77	-
YoY %	294.12%	-98.67%	35.62%	-12.28%	1,844.91%	84.98%	-	-
Horiz. %	-16.30%	-4.14%	-311.68%	-229.82%	-262.01%	15.02%	100.00%	-
DPS	2.00	12.00	33.00	2.00	0.00	0.00	0.00	-
YoY %	-83.33%	-63.64%	1,550.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	600.00%	1,650.00%	100.00%	-	-	-	-
NAPS	5.23	5.21	5.27	4.68	4.09	3.60	3.62	6.31%
YoY %	0.38%	-1.14%	12.61%	14.43%	13.61%	-0.55%	-	-
Horiz. %	144.48%	143.92%	145.58%	129.28%	112.98%	99.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 231,243
RPS	436.71	451.74	402.87	377.56	258.25	169.64	127.74	22.71%
YoY %	-3.33%	12.13%	6.70%	46.20%	52.23%	32.80%	-	-
Horiz. %	341.87%	353.64%	315.38%	295.57%	202.17%	132.80%	100.00%	-
EPS	4.69	1.19	89.66	65.86	72.33	-3.92	-26.11	-
YoY %	294.12%	-98.67%	36.14%	-8.95%	1,945.15%	84.99%	-	-
Horiz. %	-17.96%	-4.56%	-343.39%	-252.24%	-277.02%	15.01%	100.00%	-
DPS	2.00	12.01	32.99	1.99	0.00	0.00	0.00	-
YoY %	-83.35%	-63.60%	1,557.79%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.50%	603.52%	1,657.79%	100.00%	-	-	-	-
NAPS	5.2337	5.2144	5.2691	4.6619	3.9245	3.2737	3.2853	8.06%
YoY %	0.37%	-1.04%	13.02%	18.79%	19.88%	-0.35%	-	-
Horiz. %	159.31%	158.72%	160.38%	141.90%	119.46%	99.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.28	1.36	1.60	1.26	0.78	0.85	1.24	-
P/RPS	0.29	0.30	0.40	0.33	0.29	0.46	0.88	-16.87%
YoY %	-3.33%	-25.00%	21.21%	13.79%	-36.96%	-47.73%	-	-
Horiz. %	32.95%	34.09%	45.45%	37.50%	32.95%	52.27%	100.00%	-
P/EPS	27.30	114.12	1.78	1.91	1.03	-19.70	-4.31	-
YoY %	-76.08%	6,311.24%	-6.81%	85.44%	105.23%	-357.08%	-	-
Horiz. %	-633.41%	-2,647.80%	-41.30%	-44.32%	-23.90%	457.08%	100.00%	-
EY	3.66	0.88	56.05	52.47	96.64	-5.08	-23.20	-
YoY %	315.91%	-98.43%	6.82%	-45.71%	2,002.36%	78.10%	-	-
Horiz. %	-15.78%	-3.79%	-241.59%	-226.16%	-416.55%	21.90%	100.00%	-
DY	1.56	8.82	20.63	1.59	0.00	0.00	0.00	-
YoY %	-82.31%	-57.25%	1,197.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.11%	554.72%	1,297.48%	100.00%	-	-	-	-
P/NAPS	0.24	0.26	0.30	0.27	0.19	0.24	0.34	-5.63%
YoY %	-7.69%	-13.33%	11.11%	42.11%	-20.83%	-29.41%	-	-
Horiz. %	70.59%	76.47%	88.24%	79.41%	55.88%	70.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	27/08/12	24/08/11	23/08/10	26/08/09	27/08/08	29/08/07	-
Price	1.31	1.44	1.45	1.39	0.91	0.72	1.16	-
P/RPS	0.30	0.32	0.36	0.37	0.34	0.39	0.82	-15.41%
YoY %	-6.25%	-11.11%	-2.70%	8.82%	-12.82%	-52.44%	-	-
Horiz. %	36.59%	39.02%	43.90%	45.12%	41.46%	47.56%	100.00%	-
P/EPS	27.94	120.83	1.62	2.10	1.21	-16.69	-4.03	-
YoY %	-76.88%	7,358.64%	-22.86%	73.55%	107.25%	-314.14%	-	-
Horiz. %	-693.30%	-2,998.26%	-40.20%	-52.11%	-30.02%	414.14%	100.00%	-
EY	3.58	0.83	61.85	47.57	82.83	-5.99	-24.80	-
YoY %	331.33%	-98.66%	30.02%	-42.57%	1,482.80%	75.85%	-	-
Horiz. %	-14.44%	-3.35%	-249.40%	-191.81%	-333.99%	24.15%	100.00%	-
DY	1.53	8.33	22.76	1.44	0.00	0.00	0.00	-
YoY %	-81.63%	-63.40%	1,480.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.25%	578.47%	1,580.56%	100.00%	-	-	-	-
P/NAPS	0.25	0.28	0.28	0.30	0.22	0.20	0.32	-4.02%
YoY %	-10.71%	0.00%	-6.67%	36.36%	10.00%	-37.50%	-	-
Horiz. %	78.12%	87.50%	87.50%	93.75%	68.75%	62.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos