[LIONPSIM] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 17.32%
YoY- 2312.16%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,150,226 1,063,538 740,567 689,105 425,004 311,876 608,638 11.18%
PBT 23,859 50,286 149,319 206,924 -9,793 -36,308 -234,669 -
Tax -15,700 154,212 -18,965 -11,799 -7,479 -24,801 -2,042 40.44%
NP 8,159 204,498 130,354 195,125 -17,272 -61,109 -236,711 -
-
NP to SH 655 212,106 123,650 196,506 -8,883 -57,872 -229,569 -
-
Tax Rate 65.80% -306.67% 12.70% 5.70% - - - -
Total Cost 1,142,067 859,040 610,213 493,980 442,276 372,985 845,349 5.13%
-
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 27,765 76,419 4,624 - - - - -
Div Payout % 4,238.96% 36.03% 3.74% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,206,326 1,230,087 1,082,174 974,667 764,874 763,296 1,288,844 -1.09%
NOSH 231,097 231,219 230,740 230,417 210,709 209,696 208,888 1.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.71% 19.23% 17.60% 28.32% -4.06% -19.59% -38.89% -
ROE 0.05% 17.24% 11.43% 20.16% -1.16% -7.58% -17.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 497.72 459.97 320.95 299.07 201.70 148.73 291.37 9.32%
EPS 0.28 91.73 53.59 85.28 -4.22 -27.60 -109.90 -
DPS 12.00 33.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 5.22 5.32 4.69 4.23 3.63 3.64 6.17 -2.74%
Adjusted Per Share Value based on latest NOSH - 230,417
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 496.71 459.27 319.80 297.58 183.53 134.68 262.83 11.18%
EPS 0.28 91.59 53.40 84.86 -3.84 -24.99 -99.14 -
DPS 11.99 33.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 5.2093 5.3119 4.6732 4.2089 3.303 3.2962 5.5657 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.32 1.33 2.04 0.95 0.80 1.08 2.85 -
P/RPS 0.27 0.29 0.64 0.32 0.40 0.73 0.98 -19.31%
P/EPS 465.72 1.45 3.81 1.11 -18.98 -3.91 -2.59 -
EY 0.21 68.97 26.27 89.77 -5.27 -25.55 -38.56 -
DY 9.09 24.81 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.43 0.22 0.22 0.30 0.46 -9.65%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 19/11/10 16/11/09 19/11/08 26/11/07 16/11/06 -
Price 1.33 1.45 2.44 0.95 0.41 1.07 2.94 -
P/RPS 0.27 0.32 0.76 0.32 0.20 0.72 1.01 -19.72%
P/EPS 469.25 1.58 4.55 1.11 -9.73 -3.88 -2.68 -
EY 0.21 63.26 21.96 89.77 -10.28 -25.79 -37.38 -
DY 9.02 22.76 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.52 0.22 0.11 0.29 0.48 -10.29%

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