[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 693.19%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 410,224 676,400 707,760 1,241,752 825,208 302,780 837,776 -11.21%
PBT 15,368 28,644 36,760 40,760 45,636 464 156,020 -32.03%
Tax -5,916 -9,320 -11,304 -18,088 -13,700 9,128 -14,228 -13.60%
NP 9,452 19,324 25,456 22,672 31,936 9,592 141,792 -36.31%
-
NP to SH 9,104 19,000 24,152 21,908 30,336 12,460 127,928 -35.61%
-
Tax Rate 38.50% 32.54% 30.75% 44.38% 30.02% -1,967.24% 9.12% -
Total Cost 400,772 657,076 682,304 1,219,080 793,272 293,188 695,984 -8.78%
-
Net Worth 922,012 973,170 1,221,480 1,206,326 1,230,087 1,082,174 974,667 -0.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 922,012 973,170 1,221,480 1,206,326 1,230,087 1,082,174 974,667 -0.92%
NOSH 232,244 231,707 231,341 231,097 231,219 230,740 230,417 0.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.30% 2.86% 3.60% 1.83% 3.87% 3.17% 16.92% -
ROE 0.99% 1.95% 1.98% 1.82% 2.47% 1.15% 13.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 176.63 291.92 305.94 537.33 356.89 131.22 363.59 -11.33%
EPS 3.92 8.20 10.44 9.48 13.12 5.40 55.52 -35.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 4.20 5.28 5.22 5.32 4.69 4.23 -1.05%
Adjusted Per Share Value based on latest NOSH - 231,097
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 179.74 296.36 310.10 544.07 361.56 132.66 367.07 -11.21%
EPS 3.99 8.32 10.58 9.60 13.29 5.46 56.05 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0397 4.2639 5.3518 5.2855 5.3896 4.7415 4.2705 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.65 0.93 1.25 1.32 1.33 2.04 0.95 -
P/RPS 0.37 0.32 0.41 0.25 0.37 1.55 0.26 6.05%
P/EPS 16.58 11.34 11.97 13.92 10.14 37.78 1.71 46.00%
EY 6.03 8.82 8.35 7.18 9.86 2.65 58.44 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.24 0.25 0.25 0.43 0.22 -5.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 25/11/14 25/11/13 27/11/12 22/11/11 19/11/10 16/11/09 -
Price 0.68 0.82 1.21 1.33 1.45 2.44 0.95 -
P/RPS 0.38 0.28 0.40 0.25 0.41 1.86 0.26 6.52%
P/EPS 17.35 10.00 11.59 14.03 11.05 45.19 1.71 47.10%
EY 5.76 10.00 8.63 7.13 9.05 2.21 58.44 -32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.23 0.25 0.27 0.52 0.22 -4.20%

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