[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 63.42%
YoY- 116.77%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 521,314 658,246 780,492 1,106,250 845,702 314,252 828,870 -7.43%
PBT 17,546 -116,170 36,414 53,440 45,078 20,870 191,914 -32.86%
Tax -6,624 -9,204 -12,254 -16,446 -10,946 354,760 -13,786 -11.49%
NP 10,922 -125,374 24,160 36,994 34,132 375,630 178,128 -37.19%
-
NP to SH 10,552 -125,716 23,306 35,802 16,516 385,082 171,060 -37.12%
-
Tax Rate 37.75% - 33.65% 30.77% 24.28% -1,699.86% 7.18% -
Total Cost 510,392 783,620 756,332 1,069,256 811,570 -61,378 650,742 -3.96%
-
Net Worth 912,356 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 -1.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 138,901 - -
Div Payout % - - - - - 36.07% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 912,356 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 -1.88%
NOSH 230,393 231,606 231,669 231,578 231,571 231,502 230,352 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.10% -19.05% 3.10% 3.34% 4.04% 119.53% 21.49% -
ROE 1.16% -13.81% 1.90% 2.95% 1.36% 31.93% 16.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 226.27 284.21 336.90 477.70 365.20 135.74 359.83 -7.43%
EPS 4.58 -54.28 10.06 15.46 7.14 166.34 74.26 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 60.00 0.00 -
NAPS 3.96 3.93 5.30 5.24 5.26 5.21 4.44 -1.88%
Adjusted Per Share Value based on latest NOSH - 231,359
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 225.12 284.25 337.04 477.72 365.20 135.70 357.93 -7.43%
EPS 4.56 -54.29 10.06 15.46 7.14 166.29 73.87 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 59.98 0.00 -
NAPS 3.9399 3.9306 5.3023 5.2402 5.26 5.2085 4.4166 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.66 0.74 1.14 1.33 1.48 2.00 1.10 -
P/RPS 0.29 0.26 0.34 0.28 0.41 1.47 0.31 -1.10%
P/EPS 14.41 -1.36 11.33 8.60 20.75 1.20 1.48 46.10%
EY 6.94 -73.35 8.82 11.62 4.82 83.17 67.51 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 30.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.25 0.28 0.38 0.25 -6.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 23/02/10 -
Price 0.67 0.795 1.05 1.24 1.62 1.83 1.42 -
P/RPS 0.30 0.28 0.31 0.26 0.44 1.35 0.39 -4.27%
P/EPS 14.63 -1.46 10.44 8.02 22.71 1.10 1.91 40.37%
EY 6.84 -68.28 9.58 12.47 4.40 90.90 52.30 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 32.79 0.00 -
P/NAPS 0.17 0.20 0.20 0.24 0.31 0.35 0.32 -10.00%

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