[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 226.84%
YoY- 116.77%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 260,657 329,123 390,246 553,125 422,851 157,126 414,435 -7.43%
PBT 8,773 -58,085 18,207 26,720 22,539 10,435 95,957 -32.86%
Tax -3,312 -4,602 -6,127 -8,223 -5,473 177,380 -6,893 -11.49%
NP 5,461 -62,687 12,080 18,497 17,066 187,815 89,064 -37.19%
-
NP to SH 5,276 -62,858 11,653 17,901 8,258 192,541 85,530 -37.12%
-
Tax Rate 37.75% - 33.65% 30.77% 24.28% -1,699.86% 7.18% -
Total Cost 255,196 391,810 378,166 534,628 405,785 -30,689 325,371 -3.96%
-
Net Worth 912,356 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 -1.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 69,450 - -
Div Payout % - - - - - 36.07% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 912,356 910,213 1,227,850 1,213,470 1,218,063 1,206,130 1,022,766 -1.88%
NOSH 230,393 231,606 231,669 231,578 231,571 231,502 230,352 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.10% -19.05% 3.10% 3.34% 4.04% 119.53% 21.49% -
ROE 0.58% -6.91% 0.95% 1.48% 0.68% 15.96% 8.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 113.14 142.10 168.45 238.85 182.60 67.87 179.91 -7.43%
EPS 2.29 -27.14 5.03 7.73 3.57 83.17 37.13 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 3.96 3.93 5.30 5.24 5.26 5.21 4.44 -1.88%
Adjusted Per Share Value based on latest NOSH - 231,359
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.56 142.13 168.52 238.86 182.60 67.85 178.97 -7.43%
EPS 2.28 -27.14 5.03 7.73 3.57 83.15 36.93 -37.11%
DPS 0.00 0.00 0.00 0.00 0.00 29.99 0.00 -
NAPS 3.9399 3.9306 5.3023 5.2402 5.26 5.2085 4.4166 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.66 0.74 1.14 1.33 1.48 2.00 1.10 -
P/RPS 0.58 0.52 0.68 0.56 0.81 2.95 0.61 -0.83%
P/EPS 28.82 -2.73 22.66 17.21 41.50 2.40 2.96 46.10%
EY 3.47 -36.68 4.41 5.81 2.41 41.59 33.75 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 15.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.25 0.28 0.38 0.25 -6.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 23/02/10 -
Price 0.67 0.795 1.05 1.24 1.62 1.83 1.42 -
P/RPS 0.59 0.56 0.62 0.52 0.89 2.70 0.79 -4.74%
P/EPS 29.26 -2.93 20.87 16.04 45.43 2.20 3.82 40.37%
EY 3.42 -34.14 4.79 6.23 2.20 45.45 26.15 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 16.39 0.00 -
P/NAPS 0.17 0.20 0.20 0.24 0.31 0.35 0.32 -10.00%

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