[LIONIND] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[LIONIND] LION INDUSTRIES CORPORATION
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -64.26%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
LIONIND's Result
LIONIND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,570,430 4,581,886 4,478,022 5,762,103 5,963,816 4,552,952 3,206,718 9.63%
PBT 123,507 211,819 246,971 190,229 448,630 164,783 -111,874 -
Tax -27,207 156,040 -38,878 102,769 -53,807 26,941 61,316 -
NP 96,300 367,859 208,093 292,998 394,823 191,724 -50,558 -
-
NP to SH 81,381 306,694 161,499 256,245 401,530 214,386 -38,405 -
-
Tax Rate 22.03% -73.67% 15.74% -54.02% 11.99% -16.35% - -
Total Cost 5,474,130 4,214,027 4,269,929 5,469,105 5,568,993 4,361,228 3,257,276 9.02%
-
Net Worth 3,180,558 3,201,610 2,917,028 2,794,857 2,536,771 2,121,456 2,147,490 6.75%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 28,668 7,147 7,131 7,117 7,045 3,487 6,980 26.52%
Div Payout % 35.23% 2.33% 4.42% 2.78% 1.75% 1.63% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,180,558 3,201,610 2,917,028 2,794,857 2,536,771 2,121,456 2,147,490 6.75%
NOSH 719,583 717,849 713,209 712,973 710,580 697,847 697,237 0.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.73% 8.03% 4.65% 5.08% 6.62% 4.21% -1.58% -
ROE 2.56% 9.58% 5.54% 9.17% 15.83% 10.11% -1.79% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 774.12 638.28 627.87 808.18 839.29 652.43 459.92 9.05%
EPS 11.31 42.72 22.64 35.94 56.51 30.72 -5.51 -
DPS 4.00 1.00 1.00 1.00 1.00 0.50 1.00 25.96%
NAPS 4.42 4.46 4.09 3.92 3.57 3.04 3.08 6.19%
Adjusted Per Share Value based on latest NOSH - 712,973
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 818.38 673.15 657.89 846.54 876.17 668.89 471.11 9.63%
EPS 11.96 45.06 23.73 37.65 58.99 31.50 -5.64 -
DPS 4.21 1.05 1.05 1.05 1.04 0.51 1.03 26.41%
NAPS 4.6727 4.7036 4.2855 4.1061 3.7269 3.1167 3.155 6.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.37 1.80 1.74 0.61 1.80 1.60 0.75 -
P/RPS 0.18 0.28 0.28 0.08 0.21 0.25 0.16 1.98%
P/EPS 12.11 4.21 7.68 1.70 3.19 5.21 -13.62 -
EY 8.26 23.74 13.01 58.92 31.39 19.20 -7.34 -
DY 2.92 0.56 0.57 1.64 0.56 0.31 1.33 13.99%
P/NAPS 0.31 0.40 0.43 0.16 0.50 0.53 0.24 4.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 27/05/10 28/05/09 30/05/08 23/05/07 31/05/06 -
Price 1.16 1.67 1.50 1.35 2.87 2.06 1.22 -
P/RPS 0.15 0.26 0.24 0.17 0.34 0.32 0.27 -9.32%
P/EPS 10.26 3.91 6.62 3.76 5.08 6.71 -22.15 -
EY 9.75 25.58 15.10 26.62 19.69 14.91 -4.51 -
DY 3.45 0.60 0.67 0.74 0.35 0.24 0.82 27.02%
P/NAPS 0.26 0.37 0.37 0.34 0.80 0.68 0.40 -6.92%

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