[LIONDIV] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -26.74%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,236,450 2,615,988 2,728,738 2,977,054 2,871,732 2,602,252 753,160 163.61%
PBT 1,011,718 159,016 597,308 791,836 1,043,318 1,809,936 443,992 72.90%
Tax -72,088 -47,408 -36,429 -99,924 -98,896 -96,028 -33,057 67.92%
NP 939,630 111,608 560,879 691,912 944,422 1,713,908 410,935 73.30%
-
NP to SH 914,680 105,916 556,524 691,912 944,422 1,713,908 410,935 70.22%
-
Tax Rate 7.13% 29.81% 6.10% 12.62% 9.48% 5.31% 7.45% -
Total Cost 2,296,820 2,504,380 2,167,859 2,285,142 1,927,310 888,344 342,225 254.57%
-
Net Worth 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 147.61%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 42,553 - 28,916 - - - 17,881 77.96%
Div Payout % 4.65% - 5.20% - - - 4.35% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 147.61%
NOSH 531,914 501,496 481,947 479,207 475,156 464,927 357,635 30.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 29.03% 4.27% 20.55% 23.24% 32.89% 65.86% 54.56% -
ROE 48.44% 9.60% 43.91% 65.04% 93.75% 176.38% 85.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 608.45 521.64 566.19 621.25 604.38 559.71 210.59 102.46%
EPS 171.96 21.12 115.47 144.39 198.76 368.64 114.90 30.74%
DPS 8.00 0.00 6.00 0.00 0.00 0.00 5.00 36.68%
NAPS 3.55 2.20 2.63 2.22 2.12 2.09 1.35 90.18%
Adjusted Per Share Value based on latest NOSH - 487,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 232.48 187.91 196.01 213.85 206.28 186.92 54.10 163.61%
EPS 65.70 7.61 39.98 49.70 67.84 123.11 29.52 70.21%
DPS 3.06 0.00 2.08 0.00 0.00 0.00 1.28 78.50%
NAPS 1.3564 0.7925 0.9105 0.7642 0.7236 0.698 0.3468 147.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 -
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