[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -23.62%
YoY- 976.47%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,241,752 825,208 302,780 837,776 473,504 344,868 669,652 10.82%
PBT 40,760 45,636 464 156,020 9,728 15,472 1,764 68.68%
Tax -18,088 -13,700 9,128 -14,228 -4,896 -8,536 -5,912 20.46%
NP 22,672 31,936 9,592 141,792 4,832 6,936 -4,148 -
-
NP to SH 21,908 30,336 12,460 127,928 11,884 11,072 752 75.32%
-
Tax Rate 44.38% 30.02% -1,967.24% 9.12% 50.33% 55.17% 335.15% -
Total Cost 1,219,080 793,272 293,188 695,984 468,672 337,932 673,800 10.37%
-
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
NOSH 231,097 231,219 230,740 230,417 210,709 209,696 208,888 1.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.83% 3.87% 3.17% 16.92% 1.02% 2.01% -0.62% -
ROE 1.82% 2.47% 1.15% 13.13% 1.55% 1.45% 0.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 537.33 356.89 131.22 363.59 224.72 164.46 320.58 8.98%
EPS 9.48 13.12 5.40 55.52 5.64 5.28 0.36 72.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.22 5.32 4.69 4.23 3.63 3.64 6.17 -2.74%
Adjusted Per Share Value based on latest NOSH - 230,417
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 544.07 361.56 132.66 367.07 207.46 151.10 293.40 10.83%
EPS 9.60 13.29 5.46 56.05 5.21 4.85 0.33 75.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2855 5.3896 4.7415 4.2705 3.3513 3.3443 5.647 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.32 1.33 2.04 0.95 0.80 1.08 2.85 -
P/RPS 0.25 0.37 1.55 0.26 0.36 0.66 0.89 -19.05%
P/EPS 13.92 10.14 37.78 1.71 14.18 20.45 791.67 -48.97%
EY 7.18 9.86 2.65 58.44 7.05 4.89 0.13 95.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.43 0.22 0.22 0.30 0.46 -9.65%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 26/11/07 16/11/06 -
Price 1.33 1.45 2.44 0.95 0.41 1.07 2.94 -
P/RPS 0.25 0.41 1.86 0.26 0.18 0.65 0.92 -19.50%
P/EPS 14.03 11.05 45.19 1.71 7.27 20.27 816.67 -49.17%
EY 7.13 9.05 2.21 58.44 13.76 4.93 0.12 97.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.52 0.22 0.11 0.29 0.48 -10.29%

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