[LIONPSIM] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 4.27%
YoY- 74.79%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 740,567 689,105 425,004 311,876 608,638 530,305 791,792 -1.10%
PBT 149,319 206,924 -9,793 -36,308 -234,669 15,472 47,310 21.10%
Tax -18,965 -11,799 -7,479 -24,801 -2,042 -5,892 -6,951 18.20%
NP 130,354 195,125 -17,272 -61,109 -236,711 9,580 40,359 21.56%
-
NP to SH 123,650 196,506 -8,883 -57,872 -229,569 10,133 40,359 20.50%
-
Tax Rate 12.70% 5.70% - - - 38.08% 14.69% -
Total Cost 610,213 493,980 442,276 372,985 845,349 520,725 751,433 -3.40%
-
Net Worth 1,082,174 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 -3.89%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,624 - - - - - 35,560 -28.81%
Div Payout % 3.74% - - - - - 88.11% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,082,174 974,667 764,874 763,296 1,288,844 1,381,879 1,373,834 -3.89%
NOSH 230,740 230,417 210,709 209,696 208,888 210,331 203,229 2.13%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.60% 28.32% -4.06% -19.59% -38.89% 1.81% 5.10% -
ROE 11.43% 20.16% -1.16% -7.58% -17.81% 0.73% 2.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 320.95 299.07 201.70 148.73 291.37 252.13 389.60 -3.17%
EPS 53.59 85.28 -4.22 -27.60 -109.90 4.82 19.86 17.98%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 17.50 -30.32%
NAPS 4.69 4.23 3.63 3.64 6.17 6.57 6.76 -5.90%
Adjusted Per Share Value based on latest NOSH - 209,696
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 319.80 297.58 183.53 134.68 262.83 229.00 341.92 -1.10%
EPS 53.40 84.86 -3.84 -24.99 -99.14 4.38 17.43 20.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 15.36 -28.79%
NAPS 4.6732 4.2089 3.303 3.2962 5.5657 5.9674 5.9327 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.04 0.95 0.80 1.08 2.85 2.26 2.50 -
P/RPS 0.64 0.32 0.40 0.73 0.98 0.90 0.64 0.00%
P/EPS 3.81 1.11 -18.98 -3.91 -2.59 46.91 12.59 -18.05%
EY 26.27 89.77 -5.27 -25.55 -38.56 2.13 7.94 22.05%
DY 0.98 0.00 0.00 0.00 0.00 0.00 7.00 -27.93%
P/NAPS 0.43 0.22 0.22 0.30 0.46 0.34 0.37 2.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 16/11/09 19/11/08 26/11/07 16/11/06 16/11/05 24/11/04 -
Price 2.44 0.95 0.41 1.07 2.94 2.15 2.62 -
P/RPS 0.76 0.32 0.20 0.72 1.01 0.85 0.67 2.12%
P/EPS 4.55 1.11 -9.73 -3.88 -2.68 44.63 13.19 -16.24%
EY 21.96 89.77 -10.28 -25.79 -37.38 2.24 7.58 19.38%
DY 0.82 0.00 0.00 0.00 0.00 0.00 6.68 -29.49%
P/NAPS 0.52 0.22 0.11 0.29 0.48 0.33 0.39 4.90%

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