[LIONDIV] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -71.96%
YoY- -91.98%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,616,836 1,968,158 2,841,800 5,435,880 5,171,682 5,121,369 4,870,460 -52.08%
PBT 117,934 157,673 218,618 413,596 856,987 1,108,144 1,430,012 -81.08%
Tax -28,345 -37,336 -52,316 -102,104 -118,947 -127,134 -129,898 -63.78%
NP 89,589 120,337 166,302 311,492 738,040 981,009 1,300,114 -83.21%
-
NP to SH 52,755 72,982 95,270 169,524 604,618 847,302 1,181,236 -87.43%
-
Tax Rate 24.03% 23.68% 23.93% 24.69% 13.88% 11.47% 9.08% -
Total Cost 1,527,247 1,847,821 2,675,498 5,124,388 4,433,642 4,140,360 3,570,346 -43.25%
-
Net Worth 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 -14.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,370 - - - 17,532 - - -
Div Payout % 13.97% - - - 2.90% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 -14.59%
NOSH 737,007 737,695 737,383 737,060 701,316 692,768 691,833 4.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.54% 6.11% 5.85% 5.73% 14.27% 19.16% 26.69% -
ROE 2.66% 3.69% 4.77% 6.46% 24.63% 33.33% 47.04% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 219.38 266.80 385.39 737.51 737.42 739.26 703.99 -54.06%
EPS 7.16 9.89 12.92 23.00 86.21 122.31 170.74 -87.95%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.69 2.68 2.71 3.56 3.50 3.67 3.63 -18.12%
Adjusted Per Share Value based on latest NOSH - 737,060
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 116.14 141.38 204.13 390.47 371.49 367.88 349.85 -52.08%
EPS 3.79 5.24 6.84 12.18 43.43 60.86 84.85 -87.43%
DPS 0.53 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 1.4241 1.4201 1.4354 1.8848 1.7632 1.8263 1.8039 -14.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 - - - -
Price 1.26 1.24 1.92 11.60 0.00 0.00 0.00 -
P/RPS 0.57 0.46 0.50 1.57 0.00 0.00 0.00 -
P/EPS 17.60 12.53 14.86 50.43 0.00 0.00 0.00 -
EY 5.68 7.98 6.73 1.98 0.00 0.00 0.00 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.71 3.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 22/05/07 26/02/07 -
Price 0.83 1.24 1.47 1.93 0.00 0.00 0.00 -
P/RPS 0.38 0.46 0.38 0.26 0.00 0.00 0.00 -
P/EPS 11.60 12.53 11.38 8.39 0.00 0.00 0.00 -
EY 8.62 7.98 8.79 11.92 0.00 0.00 0.00 -
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.54 0.54 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