[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -91.83%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 707,760 1,241,752 825,208 302,780 837,776 473,504 344,868 12.71%
PBT 36,760 40,760 45,636 464 156,020 9,728 15,472 15.49%
Tax -11,304 -18,088 -13,700 9,128 -14,228 -4,896 -8,536 4.78%
NP 25,456 22,672 31,936 9,592 141,792 4,832 6,936 24.17%
-
NP to SH 24,152 21,908 30,336 12,460 127,928 11,884 11,072 13.86%
-
Tax Rate 30.75% 44.38% 30.02% -1,967.24% 9.12% 50.33% 55.17% -
Total Cost 682,304 1,219,080 793,272 293,188 695,984 468,672 337,932 12.41%
-
Net Worth 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 8.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,221,480 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 8.14%
NOSH 231,341 231,097 231,219 230,740 230,417 210,709 209,696 1.64%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.60% 1.83% 3.87% 3.17% 16.92% 1.02% 2.01% -
ROE 1.98% 1.82% 2.47% 1.15% 13.13% 1.55% 1.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 305.94 537.33 356.89 131.22 363.59 224.72 164.46 10.88%
EPS 10.44 9.48 13.12 5.40 55.52 5.64 5.28 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 5.22 5.32 4.69 4.23 3.63 3.64 6.38%
Adjusted Per Share Value based on latest NOSH - 230,740
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 310.10 544.07 361.56 132.66 367.07 207.46 151.10 12.71%
EPS 10.58 9.60 13.29 5.46 56.05 5.21 4.85 13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3518 5.2855 5.3896 4.7415 4.2705 3.3513 3.3443 8.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.32 1.33 2.04 0.95 0.80 1.08 -
P/RPS 0.41 0.25 0.37 1.55 0.26 0.36 0.66 -7.62%
P/EPS 11.97 13.92 10.14 37.78 1.71 14.18 20.45 -8.53%
EY 8.35 7.18 9.86 2.65 58.44 7.05 4.89 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.43 0.22 0.22 0.30 -3.64%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 26/11/07 -
Price 1.21 1.33 1.45 2.44 0.95 0.41 1.07 -
P/RPS 0.40 0.25 0.41 1.86 0.26 0.18 0.65 -7.76%
P/EPS 11.59 14.03 11.05 45.19 1.71 7.27 20.27 -8.88%
EY 8.63 7.13 9.05 2.21 58.44 13.76 4.93 9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.52 0.22 0.11 0.29 -3.78%

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