[LIONIND] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 5.23%
YoY- 589.24%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 5,340,092 4,343,215 4,263,907 7,006,790 5,070,282 3,643,946 3,615,611 6.71%
PBT 179,381 353,873 -398,197 950,697 183,294 48,609 86,634 12.89%
Tax 151,850 -39,734 131,594 -64,700 -66,359 87,194 -10,126 -
NP 331,231 314,139 -266,603 885,997 116,935 135,803 76,508 27.65%
-
NP to SH 278,507 272,938 -316,461 888,340 128,886 156,979 76,738 23.95%
-
Tax Rate -84.65% 11.23% - 6.81% 36.20% -179.38% 11.69% -
Total Cost 5,008,861 4,029,076 4,530,510 6,120,793 4,953,347 3,508,143 3,539,103 5.95%
-
Net Worth 3,287,845 3,010,374 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 9.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 28,668 7,147 7,131 7,117 7,045 3,487 6,980 26.53%
Div Payout % 10.29% 2.62% 0.00% 0.80% 5.47% 2.22% 9.10% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,287,845 3,010,374 2,760,125 3,136,235 2,210,722 2,160,369 1,943,700 9.15%
NOSH 717,870 716,755 713,210 712,780 706,301 696,893 696,666 0.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.20% 7.23% -6.25% 12.64% 2.31% 3.73% 2.12% -
ROE 8.47% 9.07% -11.47% 28.33% 5.83% 7.27% 3.95% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 743.88 605.95 597.85 983.02 717.86 522.88 518.99 6.18%
EPS 38.80 38.08 -44.37 124.63 18.25 22.53 11.02 23.32%
DPS 4.00 1.00 1.00 1.00 1.00 0.50 1.00 25.97%
NAPS 4.58 4.20 3.87 4.40 3.13 3.10 2.79 8.60%
Adjusted Per Share Value based on latest NOSH - 712,780
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 784.54 638.08 626.43 1,029.40 744.90 535.35 531.19 6.71%
EPS 40.92 40.10 -46.49 130.51 18.94 23.06 11.27 23.96%
DPS 4.21 1.05 1.05 1.05 1.04 0.51 1.03 26.43%
NAPS 4.8303 4.4227 4.055 4.6076 3.2479 3.1739 2.8556 9.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.35 1.78 1.52 1.25 1.91 0.85 0.88 -
P/RPS 0.18 0.29 0.25 0.13 0.27 0.16 0.17 0.95%
P/EPS 3.48 4.67 -3.43 1.00 10.47 3.77 7.99 -12.93%
EY 28.74 21.39 -29.19 99.70 9.55 26.50 12.52 14.84%
DY 2.96 0.56 0.66 0.80 0.52 0.59 1.14 17.22%
P/NAPS 0.29 0.42 0.39 0.28 0.61 0.27 0.32 -1.62%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 23/11/10 24/11/09 27/11/08 29/11/07 30/11/06 21/11/05 -
Price 1.36 1.85 1.32 0.65 2.10 1.00 0.77 -
P/RPS 0.18 0.31 0.22 0.07 0.29 0.19 0.15 3.08%
P/EPS 3.51 4.86 -2.97 0.52 11.51 4.44 6.99 -10.84%
EY 28.53 20.58 -33.61 191.74 8.69 22.53 14.31 12.18%
DY 2.94 0.54 0.76 1.54 0.48 0.50 1.30 14.56%
P/NAPS 0.30 0.44 0.34 0.15 0.67 0.32 0.28 1.15%

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