[LIONPSIM] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 27.83%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 758,930 824,882 621,605 497,494 439,876 425,068 325,154 13.93%
PBT 5,546 -300 151,345 14,684 11,644 37,548 5,262 0.81%
Tax -3,390 -2,352 -3,050 -3,946 -4,222 -3,338 -3,972 -2.40%
NP 2,156 -2,652 148,294 10,738 7,422 34,210 1,290 8.22%
-
NP to SH 2,158 -2,552 149,832 10,738 7,422 34,212 1,280 8.36%
-
Tax Rate 61.13% - 2.02% 26.87% 36.26% 8.89% 75.48% -
Total Cost 756,774 827,534 473,310 486,756 432,454 390,858 323,864 13.95%
-
Net Worth 754,107 742,716 729,046 551,341 535,393 544,506 524,031 5.76%
Dividend
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 754,107 742,716 729,046 551,341 535,393 544,506 524,031 5.76%
NOSH 231,571 231,571 231,571 231,571 231,571 231,571 231,571 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.28% -0.32% 23.86% 2.16% 1.69% 8.05% 0.40% -
ROE 0.29% -0.34% 20.55% 1.95% 1.39% 6.28% 0.24% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 333.12 362.07 272.84 218.36 193.07 186.57 142.71 13.93%
EPS 0.94 -1.12 65.77 4.72 3.26 15.02 0.56 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.26 3.20 2.42 2.35 2.39 2.30 5.76%
Adjusted Per Share Value based on latest NOSH - 231,571
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 327.73 356.21 268.43 214.83 189.95 183.56 140.41 13.93%
EPS 0.93 -1.10 64.70 4.64 3.21 14.77 0.55 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2565 3.2073 3.1483 2.3809 2.312 2.3514 2.2629 5.76%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.42 0.515 0.675 0.405 0.485 0.69 0.465 -
P/RPS 0.13 0.14 0.25 0.19 0.25 0.37 0.33 -13.35%
P/EPS 44.34 -45.98 1.03 8.59 14.89 4.59 82.77 -9.15%
EY 2.26 -2.18 97.43 11.64 6.72 21.76 1.21 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.21 0.17 0.21 0.29 0.20 -6.41%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/08/23 23/08/22 27/09/21 26/02/20 26/02/19 27/02/18 22/02/17 -
Price 0.445 0.49 0.625 0.39 0.415 0.705 0.54 -
P/RPS 0.13 0.14 0.23 0.18 0.21 0.38 0.38 -15.21%
P/EPS 46.98 -43.74 0.95 8.27 12.74 4.69 96.12 -10.43%
EY 2.13 -2.29 105.23 12.09 7.85 21.30 1.04 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.20 0.16 0.18 0.29 0.23 -8.40%

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