[LIONPSIM] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 67.43%
YoY- -61.58%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 242,687 216,549 81,431 204,991 108,692 86,626 71,778 22.48%
PBT 16,530 11,130 10,319 56,952 135,540 -7,386 -51,300 -
Tax -3,701 -2,048 175,098 -3,336 -256 -2,471 36 -
NP 12,829 9,082 185,417 53,616 135,284 -9,857 -51,264 -
-
NP to SH 12,424 674 189,426 53,548 139,391 -8,447 -49,983 -
-
Tax Rate 22.39% 18.40% -1,696.85% 5.86% 0.19% - - -
Total Cost 229,858 207,467 -103,986 151,375 -26,592 96,483 123,042 10.96%
-
Net Worth 1,212,323 1,218,063 1,206,490 1,023,034 869,015 756,447 1,242,218 -0.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 69,471 - - - - -
Div Payout % - - 36.67% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,212,323 1,218,063 1,206,490 1,023,034 869,015 756,447 1,242,218 -0.40%
NOSH 231,359 231,571 231,572 230,413 217,798 210,124 210,189 1.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.29% 4.19% 227.70% 26.16% 124.47% -11.38% -71.42% -
ROE 1.02% 0.06% 15.70% 5.23% 16.04% -1.12% -4.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.90 93.51 35.16 88.97 49.90 41.23 34.15 20.54%
EPS 5.37 0.29 81.80 23.24 64.00 -4.02 -23.78 -
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.26 5.21 4.44 3.99 3.60 5.91 -1.98%
Adjusted Per Share Value based on latest NOSH - 230,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.80 93.51 35.16 88.52 46.94 37.41 31.00 22.48%
EPS 5.37 0.29 81.80 23.12 60.19 -3.65 -21.58 -
DPS 0.00 0.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 5.2352 5.26 5.21 4.4178 3.7527 3.2666 5.3643 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 1.48 2.00 1.10 0.37 1.10 2.79 -
P/RPS 1.27 1.58 5.69 1.24 0.74 2.67 8.17 -26.65%
P/EPS 24.77 508.49 2.44 4.73 0.58 -27.36 -11.73 -
EY 4.04 0.20 40.90 21.13 172.97 -3.65 -8.52 -
DY 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.25 0.09 0.31 0.47 -9.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 1.24 1.62 1.83 1.42 0.33 0.94 3.10 -
P/RPS 1.18 1.73 5.20 1.60 0.66 2.28 9.08 -28.80%
P/EPS 23.09 556.60 2.24 6.11 0.52 -23.38 -13.04 -
EY 4.33 0.18 44.70 16.37 193.94 -4.28 -7.67 -
DY 0.00 0.00 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.32 0.08 0.26 0.52 -12.08%

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