[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 7.24%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,542,307 1,618,225 653,997 2,728,738 2,232,791 1,435,866 650,563 148.30%
PBT 570,423 505,859 39,754 597,308 593,877 521,659 452,484 16.71%
Tax -55,350 -36,044 -11,852 -36,429 -74,943 -49,448 -24,007 74.61%
NP 515,073 469,815 27,902 560,879 518,934 472,211 428,477 13.06%
-
NP to SH 478,666 457,340 26,479 556,524 518,934 472,211 428,477 7.67%
-
Tax Rate 9.70% 7.13% 29.81% 6.10% 12.62% 9.48% 5.31% -
Total Cost 2,027,234 1,148,410 626,095 2,167,859 1,713,857 963,655 222,086 337.36%
-
Net Worth 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 41.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 23,057 21,276 - 28,916 - - - -
Div Payout % 4.82% 4.65% - 5.20% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 41.29%
NOSH 576,428 531,914 501,496 481,947 479,207 475,156 464,927 15.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.26% 29.03% 4.27% 20.55% 23.24% 32.89% 65.86% -
ROE 29.34% 24.22% 2.40% 43.91% 48.78% 46.88% 44.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 441.04 304.23 130.41 566.19 465.93 302.19 139.93 115.12%
EPS 83.04 85.98 5.28 115.47 108.29 99.38 92.16 -6.71%
DPS 4.00 4.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.83 3.55 2.20 2.63 2.22 2.12 2.09 22.41%
Adjusted Per Share Value based on latest NOSH - 490,186
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 182.62 116.24 46.98 196.01 160.38 103.14 46.73 148.31%
EPS 34.38 32.85 1.90 39.98 37.28 33.92 30.78 7.65%
DPS 1.66 1.53 0.00 2.08 0.00 0.00 0.00 -
NAPS 1.1718 1.3564 0.7925 0.9105 0.7642 0.7236 0.698 41.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 -
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