[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 33.72%
YoY- -39.92%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,106,250 845,702 314,252 828,870 454,136 345,686 283,836 25.42%
PBT 53,440 45,078 20,870 191,914 275,944 -7,036 -101,718 -
Tax -16,446 -10,946 354,760 -13,786 -2,960 -9,210 -2,884 33.62%
NP 36,994 34,132 375,630 178,128 272,984 -16,246 -104,602 -
-
NP to SH 35,802 16,516 385,082 171,060 284,724 -11,358 -99,590 -
-
Tax Rate 30.77% 24.28% -1,699.86% 7.18% 1.07% - - -
Total Cost 1,069,256 811,570 -61,378 650,742 181,152 361,932 388,438 18.36%
-
Net Worth 1,213,470 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 -0.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 138,901 - - - - -
Div Payout % - - 36.07% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,213,470 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 -0.38%
NOSH 231,578 231,571 231,502 230,352 214,110 210,333 210,194 1.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.34% 4.04% 119.53% 21.49% 60.11% -4.70% -36.85% -
ROE 2.95% 1.36% 31.93% 16.73% 33.33% -1.50% -8.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.70 365.20 135.74 359.83 212.10 164.35 135.04 23.41%
EPS 15.46 7.14 166.34 74.26 132.98 -5.40 -47.38 -
DPS 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.26 5.21 4.44 3.99 3.60 5.91 -1.98%
Adjusted Per Share Value based on latest NOSH - 230,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.72 365.20 135.70 357.93 196.11 149.28 122.57 25.42%
EPS 15.46 7.14 166.29 73.87 122.95 -4.90 -43.01 -
DPS 0.00 0.00 59.98 0.00 0.00 0.00 0.00 -
NAPS 5.2402 5.26 5.2085 4.4166 3.6892 3.2698 5.3644 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 1.48 2.00 1.10 0.37 1.10 2.79 -
P/RPS 0.28 0.41 1.47 0.31 0.17 0.67 2.07 -28.33%
P/EPS 8.60 20.75 1.20 1.48 0.28 -20.37 -5.89 -
EY 11.62 4.82 83.17 67.51 359.41 -4.91 -16.98 -
DY 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.25 0.09 0.31 0.47 -9.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 1.24 1.62 1.83 1.42 0.33 0.94 3.10 -
P/RPS 0.26 0.44 1.35 0.39 0.16 0.57 2.30 -30.44%
P/EPS 8.02 22.71 1.10 1.91 0.25 -17.41 -6.54 -
EY 12.47 4.40 90.90 52.30 402.97 -5.74 -15.28 -
DY 0.00 0.00 32.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.32 0.08 0.26 0.52 -12.08%

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