[LIONPSIM] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -59.59%
YoY- -62.77%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 467,023 652,983 756,799 848,425 1,176,364 1,198,656 617,007 -4.53%
PBT -386,012 -26,527 -312,912 17,125 29,259 51,097 102,686 -
Tax -5,675 -9,877 -11,861 -12,657 -17,353 -22,934 159,469 -
NP -391,687 -36,404 -324,773 4,468 11,906 28,163 262,155 -
-
NP to SH -391,833 -31,834 -323,850 4,618 12,405 23,354 259,528 -
-
Tax Rate - - - 73.91% 59.31% 44.88% -155.30% -
Total Cost 858,710 689,387 1,081,572 843,957 1,164,458 1,170,493 354,852 15.85%
-
Net Worth 524,031 906,870 909,929 1,229,731 1,212,323 1,222,496 1,206,490 -12.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,633 27,765 6,947 74,096 -
Div Payout % - - - 100.34% 223.82% 29.75% 28.55% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 524,031 906,870 909,929 1,229,731 1,212,323 1,222,496 1,206,490 -12.96%
NOSH 227,840 229,007 231,534 232,024 231,359 231,571 231,572 -0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -83.87% -5.58% -42.91% 0.53% 1.01% 2.35% 42.49% -
ROE -74.77% -3.51% -35.59% 0.38% 1.02% 1.91% 21.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 204.98 285.14 326.86 365.66 508.46 515.74 266.44 -4.27%
EPS -171.98 -13.90 -139.87 1.99 5.36 10.05 112.07 -
DPS 0.00 0.00 0.00 2.00 12.00 3.00 32.00 -
NAPS 2.30 3.96 3.93 5.30 5.24 5.26 5.21 -12.72%
Adjusted Per Share Value based on latest NOSH - 232,024
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 201.68 281.98 326.81 366.38 507.99 517.62 266.44 -4.53%
EPS -169.21 -13.75 -139.85 1.99 5.36 10.09 112.07 -
DPS 0.00 0.00 0.00 2.00 11.99 3.00 32.00 -
NAPS 2.2629 3.9162 3.9294 5.3104 5.2352 5.2791 5.21 -12.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.465 0.66 0.74 1.14 1.33 1.48 2.00 -
P/RPS 0.23 0.23 0.23 0.31 0.26 0.29 0.75 -17.86%
P/EPS -0.27 -4.75 -0.53 57.28 24.81 14.73 1.78 -
EY -369.84 -21.06 -189.02 1.75 4.03 6.79 56.04 -
DY 0.00 0.00 0.00 1.75 9.02 2.03 16.00 -
P/NAPS 0.20 0.17 0.19 0.22 0.25 0.28 0.38 -10.13%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 25/02/15 25/02/14 25/02/13 20/02/12 22/02/11 -
Price 0.54 0.67 0.795 1.05 1.24 1.62 1.83 -
P/RPS 0.26 0.23 0.24 0.29 0.24 0.31 0.69 -15.00%
P/EPS -0.31 -4.82 -0.57 52.76 23.13 16.12 1.63 -
EY -318.48 -20.75 -175.94 1.90 4.32 6.20 61.24 -
DY 0.00 0.00 0.00 1.90 9.68 1.85 17.49 -
P/NAPS 0.23 0.17 0.20 0.20 0.24 0.31 0.35 -6.75%

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