[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 122.27%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 308,584 410,224 676,400 707,760 1,241,752 825,208 302,780 0.31%
PBT 4,552 15,368 28,644 36,760 40,760 45,636 464 46.26%
Tax -3,952 -5,916 -9,320 -11,304 -18,088 -13,700 9,128 -
NP 600 9,452 19,324 25,456 22,672 31,936 9,592 -36.96%
-
NP to SH 588 9,104 19,000 24,152 21,908 30,336 12,460 -39.85%
-
Tax Rate 86.82% 38.50% 32.54% 30.75% 44.38% 30.02% -1,967.24% -
Total Cost 307,984 400,772 657,076 682,304 1,219,080 793,272 293,188 0.82%
-
Net Worth 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 1,082,174 -11.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 1,082,174 -11.47%
NOSH 231,572 232,244 231,707 231,341 231,097 231,219 230,740 0.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.19% 2.30% 2.86% 3.60% 1.83% 3.87% 3.17% -
ROE 0.11% 0.99% 1.95% 1.98% 1.82% 2.47% 1.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 135.18 176.63 291.92 305.94 537.33 356.89 131.22 0.49%
EPS 0.24 3.92 8.20 10.44 9.48 13.12 5.40 -40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 3.97 4.20 5.28 5.22 5.32 4.69 -11.31%
Adjusted Per Share Value based on latest NOSH - 231,341
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 133.26 177.15 292.09 305.63 536.23 356.35 130.75 0.31%
EPS 0.25 3.93 8.20 10.43 9.46 13.10 5.38 -40.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2476 3.9816 4.2025 5.2748 5.2093 5.3119 4.6732 -11.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.52 0.65 0.93 1.25 1.32 1.33 2.04 -
P/RPS 0.38 0.37 0.32 0.41 0.25 0.37 1.55 -20.87%
P/EPS 201.88 16.58 11.34 11.97 13.92 10.14 37.78 32.18%
EY 0.50 6.03 8.82 8.35 7.18 9.86 2.65 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.22 0.24 0.25 0.25 0.43 -9.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 23/11/15 25/11/14 25/11/13 27/11/12 22/11/11 19/11/10 -
Price 0.49 0.68 0.82 1.21 1.33 1.45 2.44 -
P/RPS 0.36 0.38 0.28 0.40 0.25 0.41 1.86 -23.92%
P/EPS 190.24 17.35 10.00 11.59 14.03 11.05 45.19 27.04%
EY 0.53 5.76 10.00 8.63 7.13 9.05 2.21 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.20 0.23 0.25 0.27 0.52 -14.01%

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