[LIONDIV] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -23.39%
YoY- -91.39%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,693,578 1,779,440 1,616,836 1,968,158 2,841,800 5,435,880 5,171,682 -52.32%
PBT 70,616 261,460 117,934 157,673 218,618 413,596 856,987 -80.92%
Tax -9,996 -9,084 -28,345 -37,336 -52,316 -102,104 -118,947 -80.66%
NP 60,620 252,376 89,589 120,337 166,302 311,492 738,040 -80.96%
-
NP to SH 60,620 252,376 52,755 72,982 95,270 169,524 604,618 -78.26%
-
Tax Rate 14.16% 3.47% 24.03% 23.68% 23.93% 24.69% 13.88% -
Total Cost 1,632,958 1,527,064 1,527,247 1,847,821 2,675,498 5,124,388 4,433,642 -48.46%
-
Net Worth 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 33.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 7,370 - - - 17,532 -
Div Payout % - - 13.97% - - - 2.90% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 33.54%
NOSH 1,390,366 737,079 737,007 737,695 737,383 737,060 701,316 57.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.58% 14.18% 5.54% 6.11% 5.85% 5.73% 14.27% -
ROE 1.60% 12.32% 2.66% 3.69% 4.77% 6.46% 24.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.81 241.42 219.38 266.80 385.39 737.51 737.42 -69.72%
EPS 4.36 34.24 7.16 9.89 12.92 23.00 86.21 -86.19%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 2.73 2.78 2.69 2.68 2.71 3.56 3.50 -15.20%
Adjusted Per Share Value based on latest NOSH - 739,791
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.65 127.82 116.14 141.38 204.13 390.47 371.49 -52.32%
EPS 4.35 18.13 3.79 5.24 6.84 12.18 43.43 -78.28%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 1.26 -
NAPS 2.7265 1.4719 1.4241 1.4201 1.4354 1.8848 1.7632 33.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 0.35 0.55 1.26 1.24 1.92 11.60 0.00 -
P/RPS 0.29 0.23 0.57 0.46 0.50 1.57 0.00 -
P/EPS 8.03 1.61 17.60 12.53 14.86 50.43 0.00 -
EY 12.46 62.25 5.68 7.98 6.73 1.98 0.00 -
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.47 0.46 0.71 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 -
Price 0.29 0.36 0.83 1.24 1.47 1.93 0.00 -
P/RPS 0.24 0.15 0.38 0.46 0.38 0.26 0.00 -
P/EPS 6.65 1.05 11.60 12.53 11.38 8.39 0.00 -
EY 15.03 95.11 8.62 7.98 8.79 11.92 0.00 -
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.31 0.46 0.54 0.54 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