[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 4691.72%
YoY- 2606.81%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 422,851 157,126 414,435 227,068 172,843 141,918 275,549 7.39%
PBT 22,539 10,435 95,957 137,972 -3,518 -50,859 -16,632 -
Tax -5,473 177,380 -6,893 -1,480 -4,605 -1,442 -2,672 12.68%
NP 17,066 187,815 89,064 136,492 -8,123 -52,301 -19,304 -
-
NP to SH 8,258 192,541 85,530 142,362 -5,679 -49,795 -16,970 -
-
Tax Rate 24.28% -1,699.86% 7.18% 1.07% - - - -
Total Cost 405,785 -30,689 325,371 90,576 180,966 194,219 294,853 5.46%
-
Net Worth 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 1,724,303 -5.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 69,450 - - - - - -
Div Payout % - 36.07% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,218,063 1,206,130 1,022,766 854,300 757,199 1,242,247 1,724,303 -5.62%
NOSH 231,571 231,502 230,352 214,110 210,333 210,194 210,024 1.64%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.04% 119.53% 21.49% 60.11% -4.70% -36.85% -7.01% -
ROE 0.68% 15.96% 8.36% 16.66% -0.75% -4.01% -0.98% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 182.60 67.87 179.91 106.05 82.18 67.52 131.20 5.66%
EPS 3.57 83.17 37.13 66.49 -2.70 -23.69 -8.08 -
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.26 5.21 4.44 3.99 3.60 5.91 8.21 -7.14%
Adjusted Per Share Value based on latest NOSH - 217,798
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 182.60 67.85 178.97 98.06 74.64 61.28 118.99 7.39%
EPS 3.57 83.15 36.93 61.48 -2.45 -21.50 -7.33 -
DPS 0.00 29.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.26 5.2085 4.4166 3.6892 3.2698 5.3644 7.4461 -5.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.48 2.00 1.10 0.37 1.10 2.79 1.83 -
P/RPS 0.81 2.95 0.61 0.35 1.34 4.13 1.39 -8.60%
P/EPS 41.50 2.40 2.96 0.56 -40.74 -11.78 -22.65 -
EY 2.41 41.59 33.75 179.70 -2.45 -8.49 -4.42 -
DY 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.25 0.09 0.31 0.47 0.22 4.09%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 09/03/06 -
Price 1.62 1.83 1.42 0.33 0.94 3.10 1.81 -
P/RPS 0.89 2.70 0.79 0.31 1.14 4.59 1.38 -7.04%
P/EPS 45.43 2.20 3.82 0.50 -34.81 -13.09 -22.40 -
EY 2.20 45.45 26.15 201.48 -2.87 -7.64 -4.46 -
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.32 0.08 0.26 0.52 0.22 5.87%

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