[LIONPSIM] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[LIONPSIM] LION POSIM BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 15.09%
YoY- -38.06%
Quarter Report
Latest QR
Upcoming QR
LIONPSIM's Result
LIONPSIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 657,512 780,700 838,318 1,148,414 1,021,811 795,181 822,753 -3.66%
PBT -85,589 -314,648 17,315 29,019 49,494 81,799 145,096 -
Tax -9,740 -10,250 -14,147 -15,875 -18,335 155,929 -16,240 -8.16%
NP -95,329 -324,898 3,168 13,144 31,159 237,728 128,856 -
-
NP to SH -90,705 -324,062 2,541 14,277 23,049 246,323 116,934 -
-
Tax Rate - - 81.70% 54.71% 37.04% -190.62% 11.19% -
Total Cost 752,841 1,105,598 835,150 1,135,270 990,652 557,453 693,897 1.36%
-
Net Worth 842,580 927,450 1,231,333 1,218,749 1,207,456 1,203,726 1,036,141 -3.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 4,633 4,633 30,079 74,096 - -
Div Payout % - - 182.35% 32.46% 130.50% 30.08% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 842,580 927,450 1,231,333 1,218,749 1,207,456 1,203,726 1,036,141 -3.38%
NOSH 228,962 231,284 231,453 231,261 231,572 231,485 230,766 -0.13%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -14.50% -41.62% 0.38% 1.14% 3.05% 29.90% 15.66% -
ROE -10.77% -34.94% 0.21% 1.17% 1.91% 20.46% 11.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 287.17 337.55 362.20 496.59 441.74 343.51 356.53 -3.53%
EPS -39.62 -140.11 1.10 6.17 9.96 106.41 50.67 -
DPS 0.00 0.00 2.00 2.00 13.00 32.00 0.00 -
NAPS 3.68 4.01 5.32 5.27 5.22 5.20 4.49 -3.25%
Adjusted Per Share Value based on latest NOSH - 231,261
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 288.09 342.06 367.30 503.17 447.70 348.40 360.48 -3.66%
EPS -39.74 -141.99 1.11 6.26 10.10 107.93 51.23 -
DPS 0.00 0.00 2.03 2.03 13.18 32.46 0.00 -
NAPS 3.6917 4.0636 5.395 5.3399 5.2904 5.2741 4.5398 -3.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.63 0.73 1.03 1.23 1.42 1.80 1.51 -
P/RPS 0.22 0.22 0.28 0.25 0.32 0.52 0.42 -10.20%
P/EPS -1.59 -0.52 93.82 19.92 14.25 1.69 2.98 -
EY -62.88 -191.94 1.07 5.02 7.02 59.12 33.56 -
DY 0.00 0.00 1.94 1.63 9.15 17.78 0.00 -
P/NAPS 0.17 0.18 0.19 0.23 0.27 0.35 0.34 -10.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 22/05/14 28/05/13 22/05/12 24/05/11 24/05/10 -
Price 0.64 0.705 1.04 1.36 1.26 1.60 1.26 -
P/RPS 0.22 0.21 0.29 0.27 0.29 0.47 0.35 -7.44%
P/EPS -1.62 -0.50 94.73 22.03 12.65 1.50 2.49 -
EY -61.90 -198.74 1.06 4.54 7.91 66.51 40.22 -
DY 0.00 0.00 1.92 1.47 10.32 20.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.26 0.24 0.31 0.28 -7.97%

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