[LIONDIV] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.27%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,841,800 5,435,880 5,171,682 5,121,369 4,870,460 4,226,568 3,367,544 -10.67%
PBT 218,618 413,596 856,987 1,108,144 1,430,012 2,311,504 606,041 -49.23%
Tax -52,316 -102,104 -118,947 -127,134 -129,898 -109,548 -78,112 -23.39%
NP 166,302 311,492 738,040 981,009 1,300,114 2,201,956 527,929 -53.60%
-
NP to SH 95,270 169,524 604,618 847,302 1,181,236 2,114,360 470,875 -65.43%
-
Tax Rate 23.93% 24.69% 13.88% 11.47% 9.08% 4.74% 12.89% -
Total Cost 2,675,498 5,124,388 4,433,642 4,140,360 3,570,346 2,024,612 2,839,615 -3.88%
-
Net Worth 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 12.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 17,532 - - - 54,120 -
Div Payout % - - 2.90% - - - 11.49% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 12.32%
NOSH 737,383 737,060 701,316 692,768 691,833 691,147 601,336 14.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.85% 5.73% 14.27% 19.16% 26.69% 52.10% 15.68% -
ROE 4.77% 6.46% 24.63% 33.33% 47.04% 86.91% 28.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 385.39 737.51 737.42 739.26 703.99 611.53 560.01 -21.99%
EPS 12.92 23.00 86.21 122.31 170.74 305.92 78.31 -69.81%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 9.00 -
NAPS 2.71 3.56 3.50 3.67 3.63 3.52 2.79 -1.91%
Adjusted Per Share Value based on latest NOSH - 694,411
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 204.13 390.47 371.49 367.88 349.85 303.60 241.90 -10.67%
EPS 6.84 12.18 43.43 60.86 84.85 151.88 33.82 -65.44%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 3.89 -
NAPS 1.4354 1.8848 1.7632 1.8263 1.8039 1.7475 1.2051 12.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 - - - - - -
Price 1.92 11.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 1.57 0.00 0.00 0.00 0.00 0.00 -
P/EPS 14.86 50.43 0.00 0.00 0.00 0.00 0.00 -
EY 6.73 1.98 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 0.71 3.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 -
Price 1.47 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.38 8.39 0.00 0.00 0.00 0.00 0.00 -
EY 8.79 11.92 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 0.54 0.54 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