[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 107.62%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 403,184 308,584 410,224 676,400 707,760 1,241,752 825,208 -11.24%
PBT 53,416 4,552 15,368 28,644 36,760 40,760 45,636 2.65%
Tax -3,252 -3,952 -5,916 -9,320 -11,304 -18,088 -13,700 -21.29%
NP 50,164 600 9,452 19,324 25,456 22,672 31,936 7.80%
-
NP to SH 50,168 588 9,104 19,000 24,152 21,908 30,336 8.73%
-
Tax Rate 6.09% 86.82% 38.50% 32.54% 30.75% 44.38% 30.02% -
Total Cost 353,020 307,984 400,772 657,076 682,304 1,219,080 793,272 -12.61%
-
Net Worth 551,341 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 -12.50%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 551,341 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 -12.50%
NOSH 231,571 231,572 232,244 231,707 231,341 231,097 231,219 0.02%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.44% 0.19% 2.30% 2.86% 3.60% 1.83% 3.87% -
ROE 9.10% 0.11% 0.99% 1.95% 1.98% 1.82% 2.47% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 176.97 135.18 176.63 291.92 305.94 537.33 356.89 -11.02%
EPS 22.04 0.24 3.92 8.20 10.44 9.48 13.12 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.28 3.97 4.20 5.28 5.22 5.32 -12.29%
Adjusted Per Share Value based on latest NOSH - 231,707
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 176.65 135.20 179.74 296.36 310.10 544.07 361.56 -11.24%
EPS 21.98 0.26 3.99 8.32 10.58 9.60 13.29 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4157 2.2805 4.0397 4.2639 5.3518 5.2855 5.3896 -12.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.72 0.52 0.65 0.93 1.25 1.32 1.33 -
P/RPS 0.41 0.38 0.37 0.32 0.41 0.25 0.37 1.72%
P/EPS 3.27 201.88 16.58 11.34 11.97 13.92 10.14 -17.17%
EY 30.58 0.50 6.03 8.82 8.35 7.18 9.86 20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.16 0.22 0.24 0.25 0.25 3.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 23/11/15 25/11/14 25/11/13 27/11/12 22/11/11 -
Price 0.78 0.49 0.68 0.82 1.21 1.33 1.45 -
P/RPS 0.44 0.36 0.38 0.28 0.40 0.25 0.41 1.18%
P/EPS 3.54 190.24 17.35 10.00 11.59 14.03 11.05 -17.26%
EY 28.23 0.53 5.76 10.00 8.63 7.13 9.05 20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.17 0.20 0.23 0.25 0.27 2.86%

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