[LIONPSIM] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -1423.33%
YoY- -639.41%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 212,534 162,577 260,657 329,123 390,246 553,125 422,851 -10.82%
PBT 18,774 2,631 8,773 -58,085 18,207 26,720 22,539 -2.99%
Tax -1,669 -1,986 -3,312 -4,602 -6,127 -8,223 -5,473 -17.94%
NP 17,105 645 5,461 -62,687 12,080 18,497 17,066 0.03%
-
NP to SH 17,106 640 5,276 -62,858 11,653 17,901 8,258 12.89%
-
Tax Rate 8.89% 75.48% 37.75% - 33.65% 30.77% 24.28% -
Total Cost 195,429 161,932 255,196 391,810 378,166 534,628 405,785 -11.45%
-
Net Worth 544,506 524,031 912,356 910,213 1,227,850 1,213,470 1,218,063 -12.54%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 544,506 524,031 912,356 910,213 1,227,850 1,213,470 1,218,063 -12.54%
NOSH 231,571 231,571 230,393 231,606 231,669 231,578 231,571 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.05% 0.40% 2.10% -19.05% 3.10% 3.34% 4.04% -
ROE 3.14% 0.12% 0.58% -6.91% 0.95% 1.48% 0.68% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 93.29 71.36 113.14 142.10 168.45 238.85 182.60 -10.58%
EPS 7.51 0.28 2.29 -27.14 5.03 7.73 3.57 13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.30 3.96 3.93 5.30 5.24 5.26 -12.30%
Adjusted Per Share Value based on latest NOSH - 231,534
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 91.78 70.21 112.56 142.13 168.52 238.86 182.60 -10.82%
EPS 7.39 0.28 2.28 -27.14 5.03 7.73 3.57 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3514 2.2629 3.9399 3.9306 5.3023 5.2402 5.26 -12.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.69 0.465 0.66 0.74 1.14 1.33 1.48 -
P/RPS 0.74 0.65 0.58 0.52 0.68 0.56 0.81 -1.49%
P/EPS 9.19 165.54 28.82 -2.73 22.66 17.21 41.50 -22.20%
EY 10.88 0.60 3.47 -36.68 4.41 5.81 2.41 28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.17 0.19 0.22 0.25 0.28 0.58%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 -
Price 0.705 0.54 0.67 0.795 1.05 1.24 1.62 -
P/RPS 0.76 0.76 0.59 0.56 0.62 0.52 0.89 -2.59%
P/EPS 9.39 192.24 29.26 -2.93 20.87 16.04 45.43 -23.08%
EY 10.65 0.52 3.42 -34.14 4.79 6.23 2.20 30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.17 0.20 0.20 0.24 0.31 -1.10%

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