[LIONPSIM] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1793.89%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 652,983 756,799 848,425 1,176,364 1,198,656 617,007 785,404 -3.02%
PBT -26,527 -312,912 17,125 29,259 51,097 102,686 128,336 -
Tax -9,877 -11,861 -12,657 -17,353 -22,934 159,469 -14,879 -6.59%
NP -36,404 -324,773 4,468 11,906 28,163 262,155 113,457 -
-
NP to SH -31,834 -323,850 4,618 12,405 23,354 259,528 110,663 -
-
Tax Rate - - 73.91% 59.31% 44.88% -155.30% 11.59% -
Total Cost 689,387 1,081,572 843,957 1,164,458 1,170,493 354,852 671,947 0.42%
-
Net Worth 906,870 909,929 1,229,731 1,212,323 1,222,496 1,206,490 1,023,034 -1.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 4,633 27,765 6,947 74,096 - -
Div Payout % - - 100.34% 223.82% 29.75% 28.55% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 906,870 909,929 1,229,731 1,212,323 1,222,496 1,206,490 1,023,034 -1.98%
NOSH 229,007 231,534 232,024 231,359 231,571 231,572 230,413 -0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.58% -42.91% 0.53% 1.01% 2.35% 42.49% 14.45% -
ROE -3.51% -35.59% 0.38% 1.02% 1.91% 21.51% 10.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 285.14 326.86 365.66 508.46 515.74 266.44 340.87 -2.93%
EPS -13.90 -139.87 1.99 5.36 10.05 112.07 48.03 -
DPS 0.00 0.00 2.00 12.00 3.00 32.00 0.00 -
NAPS 3.96 3.93 5.30 5.24 5.26 5.21 4.44 -1.88%
Adjusted Per Share Value based on latest NOSH - 231,359
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 281.98 326.81 366.38 507.99 517.62 266.44 339.16 -3.02%
EPS -13.75 -139.85 1.99 5.36 10.09 112.07 47.79 -
DPS 0.00 0.00 2.00 11.99 3.00 32.00 0.00 -
NAPS 3.9162 3.9294 5.3104 5.2352 5.2791 5.21 4.4178 -1.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.66 0.74 1.14 1.33 1.48 2.00 1.10 -
P/RPS 0.23 0.23 0.31 0.26 0.29 0.75 0.32 -5.35%
P/EPS -4.75 -0.53 57.28 24.81 14.73 1.78 2.29 -
EY -21.06 -189.02 1.75 4.03 6.79 56.04 43.66 -
DY 0.00 0.00 1.75 9.02 2.03 16.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.25 0.28 0.38 0.25 -6.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 23/02/10 -
Price 0.67 0.795 1.05 1.24 1.62 1.83 1.42 -
P/RPS 0.23 0.24 0.29 0.24 0.31 0.69 0.42 -9.54%
P/EPS -4.82 -0.57 52.76 23.13 16.12 1.63 2.96 -
EY -20.75 -175.94 1.90 4.32 6.20 61.24 33.82 -
DY 0.00 0.00 1.90 9.68 1.85 17.49 0.00 -
P/NAPS 0.17 0.20 0.20 0.24 0.31 0.35 0.32 -10.00%

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
Post a Comment