[LIONDIV] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 349.03%
YoY- 1896.26%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,171,682 5,121,369 4,870,460 4,226,568 3,367,544 3,389,742 3,236,450 36.79%
PBT 856,987 1,108,144 1,430,012 2,311,504 606,041 760,564 1,011,718 -10.50%
Tax -118,947 -127,134 -129,898 -109,548 -78,112 -73,800 -72,088 39.76%
NP 738,040 981,009 1,300,114 2,201,956 527,929 686,764 939,630 -14.90%
-
NP to SH 604,618 847,302 1,181,236 2,114,360 470,875 638,221 914,680 -24.17%
-
Tax Rate 13.88% 11.47% 9.08% 4.74% 12.89% 9.70% 7.13% -
Total Cost 4,433,642 4,140,360 3,570,346 2,024,612 2,839,615 2,702,978 2,296,820 55.21%
-
Net Worth 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 19.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 17,532 - - - 54,120 30,742 42,553 -44.72%
Div Payout % 2.90% - - - 11.49% 4.82% 4.65% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 19.16%
NOSH 701,316 692,768 691,833 691,147 601,336 576,428 531,914 20.30%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.27% 19.16% 26.69% 52.10% 15.68% 20.26% 29.03% -
ROE 24.63% 33.33% 47.04% 86.91% 28.07% 39.12% 48.44% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 737.42 739.26 703.99 611.53 560.01 588.06 608.45 13.71%
EPS 86.21 122.31 170.74 305.92 78.31 110.72 171.96 -36.97%
DPS 2.50 0.00 0.00 0.00 9.00 5.33 8.00 -54.04%
NAPS 3.50 3.67 3.63 3.52 2.79 2.83 3.55 -0.94%
Adjusted Per Share Value based on latest NOSH - 691,147
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 371.49 367.88 349.85 303.60 241.90 243.49 232.48 36.79%
EPS 43.43 60.86 84.85 151.88 33.82 45.84 65.70 -24.17%
DPS 1.26 0.00 0.00 0.00 3.89 2.21 3.06 -44.74%
NAPS 1.7632 1.8263 1.8039 1.7475 1.2051 1.1718 1.3564 19.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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