[LIONPSIM] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 14.93%
YoY- -45.02%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 842,628 543,006 358,636 287,740 562,332 568,985 690,525 3.37%
PBT 170,029 203,702 -20,692 -11,182 -60,556 35,170 33,498 31.07%
Tax -15,670 -6,638 -9,660 -77,538 -3,932 -7,069 -5,242 20.01%
NP 154,358 197,064 -30,352 -88,721 -64,488 28,101 28,256 32.69%
-
NP to SH 139,332 206,746 -22,340 -84,720 -58,418 28,101 28,256 30.44%
-
Tax Rate 9.22% 3.26% - - - 20.10% 15.65% -
Total Cost 688,269 345,942 388,988 376,461 626,820 540,884 662,269 0.64%
-
Net Worth 1,034,848 866,530 745,134 1,178,767 1,484,259 1,345,320 1,357,263 -4.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 13,734 - -
Div Payout % - - - - - 48.88% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,034,848 866,530 745,134 1,178,767 1,484,259 1,345,320 1,357,263 -4.41%
NOSH 230,478 212,906 210,489 210,119 209,937 206,021 203,183 2.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.32% 36.29% -8.46% -30.83% -11.47% 4.94% 4.09% -
ROE 13.46% 23.86% -3.00% -7.19% -3.94% 2.09% 2.08% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 365.60 255.04 170.38 136.94 267.86 276.18 339.85 1.22%
EPS 60.45 97.11 -10.61 -40.32 -27.83 13.64 13.91 27.73%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 4.49 4.07 3.54 5.61 7.07 6.53 6.68 -6.40%
Adjusted Per Share Value based on latest NOSH - 210,168
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 363.87 234.49 154.87 124.26 242.83 245.71 298.19 3.37%
EPS 60.17 89.28 -9.65 -36.58 -25.23 12.14 12.20 30.45%
DPS 0.00 0.00 0.00 0.00 0.00 5.93 0.00 -
NAPS 4.4688 3.742 3.2177 5.0903 6.4095 5.8095 5.8611 -4.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.51 0.36 0.90 2.99 1.84 2.30 2.80 -
P/RPS 0.41 0.14 0.53 2.18 0.69 0.83 0.82 -10.90%
P/EPS 2.50 0.37 -8.48 -7.42 -6.61 16.86 20.13 -29.35%
EY 40.04 269.74 -11.79 -13.48 -15.12 5.93 4.97 41.56%
DY 0.00 0.00 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.34 0.09 0.25 0.53 0.26 0.35 0.42 -3.45%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 27/05/09 27/05/08 22/05/07 26/05/06 24/05/05 24/05/04 -
Price 1.26 0.68 0.93 2.94 3.54 1.93 2.44 -
P/RPS 0.34 0.27 0.55 2.15 1.32 0.70 0.72 -11.74%
P/EPS 2.08 0.70 -8.76 -7.29 -12.72 14.15 17.55 -29.90%
EY 47.98 142.80 -11.41 -13.71 -7.86 7.07 5.70 42.60%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.28 0.17 0.26 0.52 0.50 0.30 0.37 -4.53%

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