[LIONPSIM] YoY Cumulative 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- 40.95%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 469,895 533,832 571,054 744,040 641,716 552,836 631,971 -4.81%
PBT -43,000 -50,796 27,232 35,555 31,614 21,113 127,522 -
Tax -5,377 -6,804 -9,940 -10,546 -9,274 168,980 -11,753 -12.20%
NP -48,377 -57,600 17,292 25,009 22,340 190,093 115,769 -
-
NP to SH -48,553 -57,816 16,907 25,232 13,717 198,305 104,499 -
-
Tax Rate - - 36.50% 29.66% 29.34% -800.36% 9.22% -
Total Cost 518,272 591,432 553,762 719,031 619,376 362,743 516,202 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 - - - - 23,157 69,458 - -
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 -5.74% -6.23% 1.37% 2.07% 1.13% 16.47% 10.10% -
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 204.30 230.56 246.57 321.42 277.11 238.78 274.20 -4.78%
EPS -21.11 -24.97 7.30 10.90 5.92 85.65 45.34 -
DPS 0.00 0.00 0.00 0.00 10.00 30.00 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 205.88 233.90 250.20 326.00 281.16 242.22 276.89 -4.81%
EPS -21.27 -25.33 7.41 11.06 6.01 86.89 45.79 -
DPS 0.00 0.00 0.00 0.00 10.15 30.43 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 0.31 0.32 0.42 0.38 0.51 0.75 0.55 -9.10%
P/EPS -2.98 -2.92 14.11 11.28 23.97 2.10 3.33 -
EY -33.51 -34.21 7.09 8.86 4.17 47.58 30.03 -
DY 0.00 0.00 0.00 0.00 7.04 16.67 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 0.31 0.31 0.42 0.42 0.45 0.67 0.46 -6.36%
P/EPS -3.03 -2.82 14.25 12.48 21.27 1.87 2.78 -
EY -32.98 -35.42 7.02 8.01 4.70 53.53 35.98 -
DY 0.00 0.00 0.00 0.00 7.94 18.75 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