[LIONPSIM] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 71.77%
YoY- 93.88%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 617,007 785,404 447,070 326,724 523,397 580,557 740,561 -2.99%
PBT 102,686 128,336 133,133 7,606 -273,228 4,481 36,621 18.73%
Tax 159,469 -14,879 -5,264 -27,308 -691 -5,710 -7,133 -
NP 262,155 113,457 127,869 -19,702 -273,919 -1,229 29,488 43.90%
-
NP to SH 259,528 110,663 138,955 -16,336 -267,020 848 29,488 43.66%
-
Tax Rate -155.30% 11.59% 3.95% 359.03% - 127.43% 19.48% -
Total Cost 354,852 671,947 319,201 346,426 797,316 581,786 711,073 -10.93%
-
Net Worth 1,206,490 1,023,034 869,015 756,447 1,242,218 1,723,412 1,344,011 -1.78%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 74,096 - - - - - 45,835 8.33%
Div Payout % 28.55% - - - - - 155.44% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,206,490 1,023,034 869,015 756,447 1,242,218 1,723,412 1,344,011 -1.78%
NOSH 231,572 230,413 217,798 210,124 210,189 209,916 205,506 2.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 42.49% 14.45% 28.60% -6.03% -52.33% -0.21% 3.98% -
ROE 21.51% 10.82% 15.99% -2.16% -21.50% 0.05% 2.19% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 266.44 340.87 205.27 155.49 249.01 276.57 360.36 -4.90%
EPS 112.07 48.03 63.80 -7.77 -127.04 0.40 14.35 40.83%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 22.50 6.04%
NAPS 5.21 4.44 3.99 3.60 5.91 8.21 6.54 -3.71%
Adjusted Per Share Value based on latest NOSH - 210,124
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 270.34 344.12 195.88 143.15 229.32 254.37 324.47 -2.99%
EPS 113.71 48.49 60.88 -7.16 -116.99 0.37 12.92 43.66%
DPS 32.46 0.00 0.00 0.00 0.00 0.00 20.08 8.32%
NAPS 5.2862 4.4824 3.8075 3.3143 5.4427 7.551 5.8887 -1.78%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.00 1.10 0.37 1.10 2.79 1.83 2.80 -
P/RPS 0.75 0.32 0.18 0.71 1.12 0.66 0.78 -0.65%
P/EPS 1.78 2.29 0.58 -14.15 -2.20 453.00 19.51 -32.89%
EY 56.04 43.66 172.43 -7.07 -45.53 0.22 5.12 48.97%
DY 16.00 0.00 0.00 0.00 0.00 0.00 8.04 12.14%
P/NAPS 0.38 0.25 0.09 0.31 0.47 0.22 0.43 -2.03%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 09/03/06 21/02/05 -
Price 1.83 1.42 0.33 0.94 3.10 1.81 2.48 -
P/RPS 0.69 0.42 0.16 0.60 1.24 0.65 0.69 0.00%
P/EPS 1.63 2.96 0.52 -12.09 -2.44 448.05 17.28 -32.51%
EY 61.24 33.82 193.33 -8.27 -40.98 0.22 5.79 48.13%
DY 17.49 0.00 0.00 0.00 0.00 0.00 9.07 11.56%
P/NAPS 0.35 0.32 0.08 0.26 0.52 0.22 0.38 -1.36%

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