[LIONPSIM] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.03%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 626,526 711,776 761,405 992,053 855,621 737,114 842,628 -4.81%
PBT -57,333 -67,728 36,309 47,406 42,152 28,150 170,029 -
Tax -7,169 -9,072 -13,253 -14,061 -12,365 225,306 -15,670 -12.20%
NP -64,502 -76,800 23,056 33,345 29,786 253,457 154,358 -
-
NP to SH -64,737 -77,088 22,542 33,642 18,289 264,406 139,332 -
-
Tax Rate - - 36.50% 29.66% 29.33% -800.38% 9.22% -
Total Cost 691,029 788,576 738,349 958,708 825,834 483,657 688,269 0.06%
-
Net Worth 846,399 928,482 1,232,126 1,219,932 1,208,805 1,203,953 1,034,848 -3.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 30,876 92,611 - -
Div Payout % - - - - 168.82% 35.03% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 846,399 928,482 1,232,126 1,219,932 1,208,805 1,203,953 1,034,848 -3.29%
NOSH 229,999 231,541 231,602 231,486 231,572 231,529 230,478 -0.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -10.30% -10.79% 3.03% 3.36% 3.48% 34.39% 18.32% -
ROE -7.65% -8.30% 1.83% 2.76% 1.51% 21.96% 13.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 272.40 307.41 328.75 428.56 369.48 318.37 365.60 -4.78%
EPS -28.15 -33.29 9.73 14.53 7.89 114.20 60.45 -
DPS 0.00 0.00 0.00 0.00 13.33 40.00 0.00 -
NAPS 3.68 4.01 5.32 5.27 5.22 5.20 4.49 -3.25%
Adjusted Per Share Value based on latest NOSH - 231,261
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 274.51 311.86 333.61 434.66 374.89 322.96 369.19 -4.81%
EPS -28.36 -33.78 9.88 14.74 8.01 115.85 61.05 -
DPS 0.00 0.00 0.00 0.00 13.53 40.58 0.00 -
NAPS 3.7085 4.0681 5.3985 5.3451 5.2963 5.2751 4.5341 -3.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.63 0.73 1.03 1.23 1.42 1.80 1.51 -
P/RPS 0.23 0.24 0.31 0.29 0.38 0.57 0.41 -9.17%
P/EPS -2.24 -2.19 10.58 8.46 17.98 1.58 2.50 -
EY -44.68 -45.61 9.45 11.82 5.56 63.44 40.04 -
DY 0.00 0.00 0.00 0.00 9.39 22.22 0.00 -
P/NAPS 0.17 0.18 0.19 0.23 0.27 0.35 0.34 -10.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 22/05/14 28/05/13 22/05/12 24/05/11 24/05/10 -
Price 0.64 0.705 1.04 1.36 1.26 1.60 1.26 -
P/RPS 0.23 0.23 0.32 0.32 0.34 0.50 0.34 -6.30%
P/EPS -2.27 -2.12 10.68 9.36 15.95 1.40 2.08 -
EY -43.98 -47.22 9.36 10.69 6.27 71.38 47.98 -
DY 0.00 0.00 0.00 0.00 10.58 25.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.26 0.24 0.31 0.28 -7.97%

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