[LIONPSIM] YoY TTM Result on 30-Sep-2012 [#1]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

27-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- -76.29%

YoY- -99.69%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	654,905	810,082	877,806	1,150,226	1,063,538	740,567	689,105	-0.84%
YoY %	-19.16%	-7.72%	-23.68%	8.15%	43.61%	7.47%	-	-
Horiz. %	95.04%	117.56%	127.38%	166.92%	154.34%	107.47%	100.00%	-
PBT	-96,704	-238,649	24,638	23,859	50,286	149,319	206,924	-
YoY %	59.48%	-1,068.62%	3.27%	-52.55%	-66.32%	-27.84%	-	-
Horiz. %	-46.73%	-115.33%	11.91%	11.53%	24.30%	72.16%	100.00%	-
Tax	-10,316	-12,890	-13,057	-15,700	154,212	-18,965	-11,799	-2.21%
YoY %	19.97%	1.28%	16.83%	-110.18%	913.14%	-60.73%	-	-
Horiz. %	87.43%	109.25%	110.66%	133.06%	-1,306.99%	160.73%	100.00%	-
NP	-107,020	-251,539	11,581	8,159	204,498	130,354	195,125	-
YoY %	57.45%	-2,272.00%	41.94%	-96.01%	56.88%	-33.19%	-	-
Horiz. %	-54.85%	-128.91%	5.94%	4.18%	104.80%	66.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-102,442	-250,627	11,427	655	212,106	123,650	196,506	-
YoY %	59.13%	-2,293.29%	1,644.58%	-99.69%	71.54%	-37.08%	-	-
Horiz. %	-52.13%	-127.54%	5.82%	0.33%	107.94%	62.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	53.00%	65.80%	-306.67%	12.70%	5.70%	-
YoY %	-	-	-19.45%	121.46%	-2,514.72%	122.81%	-	-
Horiz. %	-	-	929.82%	1,154.39%	-5,380.18%	222.81%	100.00%	-
Total Cost	761,925	1,061,621	866,225	1,142,067	859,040	610,213	493,980	7.48%
YoY %	-28.23%	22.56%	-24.15%	32.95%	40.78%	23.53%	-	-
Horiz. %	154.24%	214.91%	175.36%	231.20%	173.90%	123.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	922,012	973,170	1,221,480	1,206,326	1,230,087	1,082,174	974,667	-0.92%
YoY %	-5.26%	-20.33%	1.26%	-1.93%	13.67%	11.03%	-	-
Horiz. %	94.60%	99.85%	125.32%	123.77%	126.21%	111.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	4,633	27,765	76,419	4,624	-	-
YoY %	-	-	-83.31%	-63.67%	1,552.66%	0.00%	-	-
Horiz. %	-	-	100.19%	600.45%	1,652.66%	100.00%	-	-
Div Payout %	-	-	40.55%	4,238.96%	36.03%	3.74%	-	-
YoY %	-	-	-99.04%	11,665.08%	863.37%	0.00%	-	-
Horiz. %	-	-	1,084.22%	113,341.18%	963.37%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	922,012	973,170	1,221,480	1,206,326	1,230,087	1,082,174	974,667	-0.92%
YoY %	-5.26%	-20.33%	1.26%	-1.93%	13.67%	11.03%	-	-
Horiz. %	94.60%	99.85%	125.32%	123.77%	126.21%	111.03%	100.00%	-
NOSH	232,244	231,707	231,341	231,097	231,219	230,740	230,417	0.13%
YoY %	0.23%	0.16%	0.11%	-0.05%	0.21%	0.14%	-	-
Horiz. %	100.79%	100.56%	100.40%	100.30%	100.35%	100.14%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	-16.34%	-31.05%	1.32%	0.71%	19.23%	17.60%	28.32%	-
YoY %	47.38%	-2,452.27%	85.92%	-96.31%	9.26%	-37.85%	-	-
Horiz. %	-57.70%	-109.64%	4.66%	2.51%	67.90%	62.15%	100.00%	-
ROE	-11.11%	-25.75%	0.94%	0.05%	17.24%	11.43%	20.16%	-
YoY %	56.85%	-2,839.36%	1,780.00%	-99.71%	50.83%	-43.30%	-	-
Horiz. %	-55.11%	-127.73%	4.66%	0.25%	85.52%	56.70%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	281.99	349.61	379.44	497.72	459.97	320.95	299.07	-0.97%
YoY %	-19.34%	-7.86%	-23.76%	8.21%	43.32%	7.32%	-	-
Horiz. %	94.29%	116.90%	126.87%	166.42%	153.80%	107.32%	100.00%	-
EPS	-44.11	-108.17	4.94	0.28	91.73	53.59	85.28	-
YoY %	59.22%	-2,289.68%	1,664.29%	-99.69%	71.17%	-37.16%	-	-
Horiz. %	-51.72%	-126.84%	5.79%	0.33%	107.56%	62.84%	100.00%	-
DPS	0.00	0.00	2.00	12.00	33.00	2.00	0.00	-
YoY %	0.00%	0.00%	-83.33%	-63.64%	1,550.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	600.00%	1,650.00%	100.00%	-	-
NAPS	3.97	4.20	5.28	5.22	5.32	4.69	4.23	-1.05%
YoY %	-5.48%	-20.45%	1.15%	-1.88%	13.43%	10.87%	-	-
Horiz. %	93.85%	99.29%	124.82%	123.40%	125.77%	110.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 231,097
RPS	286.94	354.93	384.61	503.97	465.98	324.48	301.93	-0.84%
YoY %	-19.16%	-7.72%	-23.68%	8.15%	43.61%	7.47%	-	-
Horiz. %	95.04%	117.55%	127.38%	166.92%	154.33%	107.47%	100.00%	-
EPS	-44.88	-109.81	5.01	0.29	92.93	54.18	86.10	-
YoY %	59.13%	-2,291.82%	1,627.59%	-99.69%	71.52%	-37.07%	-	-
Horiz. %	-52.13%	-127.54%	5.82%	0.34%	107.93%	62.93%	100.00%	-
DPS	0.00	0.00	2.03	12.17	33.48	2.03	0.00	-
YoY %	0.00%	0.00%	-83.32%	-63.65%	1,549.26%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	599.51%	1,649.26%	100.00%	-	-
NAPS	4.0397	4.2639	5.3518	5.2855	5.3896	4.7415	4.2705	-0.92%
YoY %	-5.26%	-20.33%	1.25%	-1.93%	13.67%	11.03%	-	-
Horiz. %	94.60%	99.85%	125.32%	123.77%	126.21%	111.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.65	0.93	1.25	1.32	1.33	2.04	0.95	-
P/RPS	0.23	0.27	0.33	0.27	0.29	0.64	0.32	-5.35%
YoY %	-14.81%	-18.18%	22.22%	-6.90%	-54.69%	100.00%	-	-
Horiz. %	71.88%	84.38%	103.12%	84.38%	90.62%	200.00%	100.00%	-
P/EPS	-1.47	-0.86	25.31	465.72	1.45	3.81	1.11	-
YoY %	-70.93%	-103.40%	-94.57%	32,018.62%	-61.94%	243.24%	-	-
Horiz. %	-132.43%	-77.48%	2,280.18%	41,956.76%	130.63%	343.24%	100.00%	-
EY	-67.86	-116.31	3.95	0.21	68.97	26.27	89.77	-
YoY %	41.66%	-3,044.56%	1,780.95%	-99.70%	162.54%	-70.74%	-	-
Horiz. %	-75.59%	-129.56%	4.40%	0.23%	76.83%	29.26%	100.00%	-
DY	0.00	0.00	1.60	9.09	24.81	0.98	0.00	-
YoY %	0.00%	0.00%	-82.40%	-63.36%	2,431.63%	0.00%	-	-
Horiz. %	0.00%	0.00%	163.27%	927.55%	2,531.63%	100.00%	-	-
P/NAPS	0.16	0.22	0.24	0.25	0.25	0.43	0.22	-5.16%
YoY %	-27.27%	-8.33%	-4.00%	0.00%	-41.86%	95.45%	-	-
Horiz. %	72.73%	100.00%	109.09%	113.64%	113.64%	195.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	25/11/14	25/11/13	27/11/12	22/11/11	19/11/10	16/11/09	-
Price	0.68	0.82	1.21	1.33	1.45	2.44	0.95	-
P/RPS	0.24	0.23	0.32	0.27	0.32	0.76	0.32	-4.67%
YoY %	4.35%	-28.12%	18.52%	-15.62%	-57.89%	137.50%	-	-
Horiz. %	75.00%	71.88%	100.00%	84.38%	100.00%	237.50%	100.00%	-
P/EPS	-1.54	-0.76	24.50	469.25	1.58	4.55	1.11	-
YoY %	-102.63%	-103.10%	-94.78%	29,599.37%	-65.27%	309.91%	-	-
Horiz. %	-138.74%	-68.47%	2,207.21%	42,274.77%	142.34%	409.91%	100.00%	-
EY	-64.87	-131.91	4.08	0.21	63.26	21.96	89.77	-
YoY %	50.82%	-3,333.09%	1,842.86%	-99.67%	188.07%	-75.54%	-	-
Horiz. %	-72.26%	-146.94%	4.54%	0.23%	70.47%	24.46%	100.00%	-
DY	0.00	0.00	1.65	9.02	22.76	0.82	0.00	-
YoY %	0.00%	0.00%	-81.71%	-60.37%	2,675.61%	0.00%	-	-
Horiz. %	0.00%	0.00%	201.22%	1,100.00%	2,775.61%	100.00%	-	-
P/NAPS	0.17	0.20	0.23	0.25	0.27	0.52	0.22	-4.20%
YoY %	-15.00%	-13.04%	-8.00%	-7.41%	-48.08%	136.36%	-	-
Horiz. %	77.27%	90.91%	104.55%	113.64%	122.73%	236.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos