[LIONPSIM] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- 17.11%

YoY- 1290.67%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	1,021,811	795,181	822,753	531,123	348,971	451,084	585,398	9.71%
YoY %	28.50%	-3.35%	54.91%	52.20%	-22.64%	-22.94%	-	-
Horiz. %	174.55%	135.84%	140.55%	90.73%	59.61%	77.06%	100.00%	-
PBT	49,494	81,799	145,096	159,939	-3,097	-245,741	-35,724	-
YoY %	-39.49%	-43.62%	-9.28%	5,264.32%	98.74%	-587.89%	-	-
Horiz. %	-138.55%	-228.97%	-406.16%	-447.71%	8.67%	687.89%	100.00%	-
Tax	-18,335	155,929	-16,240	-6,123	-17,006	-13,356	-4,481	26.44%
YoY %	-111.76%	1,060.15%	-165.23%	64.00%	-27.33%	-198.06%	-	-
Horiz. %	409.17%	-3,479.78%	362.42%	136.64%	379.51%	298.06%	100.00%	-
NP	31,159	237,728	128,856	153,816	-20,103	-259,097	-40,205	-
YoY %	-86.89%	84.49%	-16.23%	865.14%	92.24%	-544.44%	-	-
Horiz. %	-77.50%	-591.29%	-320.50%	-382.58%	50.00%	644.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,049	246,323	116,934	162,729	-13,667	-253,921	-35,910	-
YoY %	-90.64%	110.65%	-28.14%	1,290.67%	94.62%	-607.10%	-	-
Horiz. %	-64.19%	-685.95%	-325.63%	-453.16%	38.06%	707.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.04%	-190.62%	11.19%	3.83%	-	-	-	-
YoY %	119.43%	-1,803.49%	192.17%	0.00%	-	-	-	-
Horiz. %	967.10%	-4,977.02%	292.17%	100.00%	-	-	-	-
Total Cost	990,652	557,453	693,897	377,307	369,074	710,181	625,603	7.95%
YoY %	77.71%	-19.66%	83.91%	2.23%	-48.03%	13.52%	-	-
Horiz. %	158.35%	89.11%	110.92%	60.31%	58.99%	113.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,207,456	1,203,726	1,036,141	937,946	745,418	1,179,043	1,483,870	-3.37%
YoY %	0.31%	16.17%	10.47%	25.83%	-36.78%	-20.54%	-	-
Horiz. %	81.37%	81.12%	69.83%	63.21%	50.23%	79.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	30,079	74,096	-	-	-	-	-	-
YoY %	-59.41%	0.00%	-	-	-	-	-	-
Horiz. %	40.59%	100.00%	-	-	-	-	-	-
Div Payout %	130.50%	30.08%	-	-	-	-	-	-
YoY %	333.84%	0.00%	-	-	-	-	-	-
Horiz. %	433.84%	100.00%	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,207,456	1,203,726	1,036,141	937,946	745,418	1,179,043	1,483,870	-3.37%
YoY %	0.31%	16.17%	10.47%	25.83%	-36.78%	-20.54%	-	-
Horiz. %	81.37%	81.12%	69.83%	63.21%	50.23%	79.46%	100.00%	-
NOSH	231,572	231,485	230,766	230,453	210,570	210,168	209,882	1.65%
YoY %	0.04%	0.31%	0.14%	9.44%	0.19%	0.14%	-	-
Horiz. %	110.33%	110.29%	109.95%	109.80%	100.33%	100.14%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	3.05%	29.90%	15.66%	28.96%	-5.76%	-57.44%	-6.87%	-
YoY %	-89.80%	90.93%	-45.93%	602.78%	89.97%	-736.10%	-	-
Horiz. %	-44.40%	-435.23%	-227.95%	-421.54%	83.84%	836.10%	100.00%	-
ROE	1.91%	20.46%	11.29%	17.35%	-1.83%	-21.54%	-2.42%	-
YoY %	-90.66%	81.22%	-34.93%	1,048.09%	91.50%	-790.08%	-	-
Horiz. %	-78.93%	-845.45%	-466.53%	-716.94%	75.62%	890.08%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	441.74	343.51	356.53	230.47	165.73	214.63	278.92	7.95%
YoY %	28.60%	-3.65%	54.70%	39.06%	-22.78%	-23.05%	-	-
Horiz. %	158.38%	123.16%	127.83%	82.63%	59.42%	76.95%	100.00%	-
EPS	9.96	106.41	50.67	70.61	-6.49	-120.82	-17.11	-
YoY %	-90.64%	110.01%	-28.24%	1,187.98%	94.63%	-606.14%	-	-
Horiz. %	-58.21%	-621.92%	-296.14%	-412.68%	37.93%	706.14%	100.00%	-
DPS	13.00	32.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-59.38%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.62%	100.00%	-	-	-	-	-	-
NAPS	5.22	5.20	4.49	4.07	3.54	5.61	7.07	-4.92%
YoY %	0.38%	15.81%	10.32%	14.97%	-36.90%	-20.65%	-	-
Horiz. %	73.83%	73.55%	63.51%	57.57%	50.07%	79.35%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 230,453
RPS	441.25	343.39	355.29	229.36	150.70	194.79	252.79	9.71%
YoY %	28.50%	-3.35%	54.90%	52.20%	-22.63%	-22.94%	-	-
Horiz. %	174.55%	135.84%	140.55%	90.73%	59.61%	77.06%	100.00%	-
EPS	9.95	106.37	50.50	70.27	-5.90	-109.65	-15.51	-
YoY %	-90.65%	110.63%	-28.13%	1,291.02%	94.62%	-606.96%	-	-
Horiz. %	-64.15%	-685.82%	-325.60%	-453.06%	38.04%	706.96%	100.00%	-
DPS	12.99	32.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-59.41%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.59%	100.00%	-	-	-	-	-	-
NAPS	5.2142	5.1981	4.4744	4.0504	3.219	5.0915	6.4078	-3.37%
YoY %	0.31%	16.17%	10.47%	25.83%	-36.78%	-20.54%	-	-
Horiz. %	81.37%	81.12%	69.83%	63.21%	50.24%	79.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.42	1.80	1.51	0.36	0.90	2.99	1.84	-
P/RPS	0.32	0.52	0.42	0.16	0.54	1.39	0.66	-11.35%
YoY %	-38.46%	23.81%	162.50%	-70.37%	-61.15%	110.61%	-	-
Horiz. %	48.48%	78.79%	63.64%	24.24%	81.82%	210.61%	100.00%	-
P/EPS	14.25	1.69	2.98	0.51	-13.87	-2.47	-10.75	-
YoY %	743.20%	-43.29%	484.31%	103.68%	-461.54%	77.02%	-	-
Horiz. %	-132.56%	-15.72%	-27.72%	-4.74%	129.02%	22.98%	100.00%	-
EY	7.02	59.12	33.56	196.15	-7.21	-40.41	-9.30	-
YoY %	-88.13%	76.16%	-82.89%	2,820.53%	82.16%	-334.52%	-	-
Horiz. %	-75.48%	-635.70%	-360.86%	-2,109.14%	77.53%	434.52%	100.00%	-
DY	9.15	17.78	0.00	0.00	0.00	0.00	0.00	-
YoY %	-48.54%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.46%	100.00%	-	-	-	-	-	-
P/NAPS	0.27	0.35	0.34	0.09	0.25	0.53	0.26	0.63%
YoY %	-22.86%	2.94%	277.78%	-64.00%	-52.83%	103.85%	-	-
Horiz. %	103.85%	134.62%	130.77%	34.62%	96.15%	203.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/12	24/05/11	24/05/10	27/05/09	27/05/08	22/05/07	26/05/06	-
Price	1.26	1.60	1.26	0.68	0.93	2.94	3.54	-
P/RPS	0.29	0.47	0.35	0.30	0.56	1.37	1.27	-21.80%
YoY %	-38.30%	34.29%	16.67%	-46.43%	-59.12%	7.87%	-	-
Horiz. %	22.83%	37.01%	27.56%	23.62%	44.09%	107.87%	100.00%	-
P/EPS	12.65	1.50	2.49	0.96	-14.33	-2.43	-20.69	-
YoY %	743.33%	-39.76%	159.38%	106.70%	-489.71%	88.26%	-	-
Horiz. %	-61.14%	-7.25%	-12.03%	-4.64%	69.26%	11.74%	100.00%	-
EY	7.91	66.51	40.22	103.84	-6.98	-41.09	-4.83	-
YoY %	-88.11%	65.37%	-61.27%	1,587.68%	83.01%	-750.72%	-	-
Horiz. %	-163.77%	-1,377.02%	-832.71%	-2,149.90%	144.51%	850.72%	100.00%	-
DY	10.32	20.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-48.40%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.60%	100.00%	-	-	-	-	-	-
P/NAPS	0.24	0.31	0.28	0.17	0.26	0.52	0.50	-11.50%
YoY %	-22.58%	10.71%	64.71%	-34.62%	-50.00%	4.00%	-	-
Horiz. %	48.00%	62.00%	56.00%	34.00%	52.00%	104.00%	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