[LIONPSIM] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -43.68%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,176,364 1,198,656 617,007 785,404 447,070 326,724 523,397 14.43%
PBT 29,259 51,097 102,686 128,336 133,133 7,606 -273,228 -
Tax -17,353 -22,934 159,469 -14,879 -5,264 -27,308 -691 71.04%
NP 11,906 28,163 262,155 113,457 127,869 -19,702 -273,919 -
-
NP to SH 12,405 23,354 259,528 110,663 138,955 -16,336 -267,020 -
-
Tax Rate 59.31% 44.88% -155.30% 11.59% 3.95% 359.03% - -
Total Cost 1,164,458 1,170,493 354,852 671,947 319,201 346,426 797,316 6.51%
-
Net Worth 1,212,323 1,222,496 1,206,490 1,023,034 869,015 756,447 1,242,218 -0.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,765 6,947 74,096 - - - - -
Div Payout % 223.82% 29.75% 28.55% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,212,323 1,222,496 1,206,490 1,023,034 869,015 756,447 1,242,218 -0.40%
NOSH 231,359 231,571 231,572 230,413 217,798 210,124 210,189 1.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.01% 2.35% 42.49% 14.45% 28.60% -6.03% -52.33% -
ROE 1.02% 1.91% 21.51% 10.82% 15.99% -2.16% -21.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 508.46 515.74 266.44 340.87 205.27 155.49 249.01 12.62%
EPS 5.36 10.05 112.07 48.03 63.80 -7.77 -127.04 -
DPS 12.00 3.00 32.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.26 5.21 4.44 3.99 3.60 5.91 -1.98%
Adjusted Per Share Value based on latest NOSH - 230,413
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 515.42 525.18 270.34 344.12 195.88 143.15 229.32 14.43%
EPS 5.44 10.23 113.71 48.49 60.88 -7.16 -116.99 -
DPS 12.17 3.04 32.46 0.00 0.00 0.00 0.00 -
NAPS 5.3117 5.3563 5.2862 4.4824 3.8075 3.3143 5.4427 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 1.48 2.00 1.10 0.37 1.10 2.79 -
P/RPS 0.26 0.29 0.75 0.32 0.18 0.71 1.12 -21.58%
P/EPS 24.81 14.73 1.78 2.29 0.58 -14.15 -2.20 -
EY 4.03 6.79 56.04 43.66 172.43 -7.07 -45.53 -
DY 9.02 2.03 16.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.38 0.25 0.09 0.31 0.47 -9.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 22/02/11 23/02/10 25/02/09 25/02/08 26/02/07 -
Price 1.24 1.62 1.83 1.42 0.33 0.94 3.10 -
P/RPS 0.24 0.31 0.69 0.42 0.16 0.60 1.24 -23.92%
P/EPS 23.13 16.12 1.63 2.96 0.52 -12.09 -2.44 -
EY 4.32 6.20 61.24 33.82 193.33 -8.27 -40.98 -
DY 9.68 1.85 17.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.35 0.32 0.08 0.26 0.52 -12.08%

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