[LIONPSIM] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 101.91%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 100,796 77,146 102,556 169,100 176,940 310,438 206,302 -11.24%
PBT 13,354 1,138 3,842 7,161 9,190 10,190 11,409 2.65%
Tax -813 -988 -1,479 -2,330 -2,826 -4,522 -3,425 -21.29%
NP 12,541 150 2,363 4,831 6,364 5,668 7,984 7.80%
-
NP to SH 12,542 147 2,276 4,750 6,038 5,477 7,584 8.73%
-
Tax Rate 6.09% 86.82% 38.50% 32.54% 30.75% 44.38% 30.02% -
Total Cost 88,255 76,996 100,193 164,269 170,576 304,770 198,318 -12.61%
-
Net Worth 551,341 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 -12.50%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 551,341 520,485 922,012 973,170 1,221,480 1,206,326 1,230,087 -12.50%
NOSH 231,571 231,572 232,244 231,707 231,341 231,097 231,219 0.02%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.44% 0.19% 2.30% 2.86% 3.60% 1.83% 3.87% -
ROE 2.27% 0.03% 0.25% 0.49% 0.49% 0.45% 0.62% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 44.24 33.79 44.16 72.98 76.48 134.33 89.22 -11.02%
EPS 5.51 0.06 0.98 2.05 2.61 2.37 3.28 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.28 3.97 4.20 5.28 5.22 5.32 -12.29%
Adjusted Per Share Value based on latest NOSH - 231,707
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.53 33.31 44.29 73.02 76.41 134.06 89.09 -11.24%
EPS 5.42 0.06 0.98 2.05 2.61 2.37 3.28 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3809 2.2476 3.9816 4.2025 5.2748 5.2093 5.3119 -12.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.72 0.52 0.65 0.93 1.25 1.32 1.33 -
P/RPS 1.63 1.54 1.47 1.27 1.63 0.98 1.49 1.50%
P/EPS 13.08 807.53 66.33 45.37 47.89 55.70 40.55 -17.17%
EY 7.65 0.12 1.51 2.20 2.09 1.80 2.47 20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.16 0.22 0.24 0.25 0.25 3.08%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 23/11/15 25/11/14 25/11/13 27/11/12 22/11/11 -
Price 0.78 0.49 0.68 0.82 1.21 1.33 1.45 -
P/RPS 1.76 1.45 1.54 1.12 1.58 0.99 1.63 1.28%
P/EPS 14.17 760.94 69.39 40.00 46.36 56.12 44.21 -17.25%
EY 7.06 0.13 1.44 2.50 2.16 1.78 2.26 20.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.17 0.20 0.23 0.25 0.27 2.86%

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