[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -1.63%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,841,027 2,435,230 1,056,642 3,367,544 2,542,307 1,618,225 653,997 225.87%
PBT 831,108 715,006 577,876 606,041 570,423 505,859 39,754 660.30%
Tax -95,351 -64,949 -27,387 -78,112 -55,350 -36,044 -11,852 302.01%
NP 735,757 650,057 550,489 527,929 515,073 469,815 27,902 787.69%
-
NP to SH 635,477 590,618 528,590 470,875 478,666 457,340 26,479 733.62%
-
Tax Rate 11.47% 9.08% 4.74% 12.89% 9.70% 7.13% 29.81% -
Total Cost 3,105,270 1,785,173 506,153 2,839,615 2,027,234 1,148,410 626,095 191.11%
-
Net Worth 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 74.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 54,120 23,057 21,276 - -
Div Payout % - - - 11.49% 4.82% 4.65% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 74.55%
NOSH 692,768 691,833 691,147 601,336 576,428 531,914 501,496 24.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.16% 26.69% 52.10% 15.68% 20.26% 29.03% 4.27% -
ROE 24.99% 23.52% 21.73% 28.07% 29.34% 24.22% 2.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 554.45 352.00 152.88 560.01 441.04 304.23 130.41 162.67%
EPS 91.73 85.37 76.48 78.31 83.04 85.98 5.28 571.95%
DPS 0.00 0.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 3.67 3.63 3.52 2.79 2.83 3.55 2.20 40.70%
Adjusted Per Share Value based on latest NOSH - 670,227
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 275.91 174.93 75.90 241.90 182.62 116.24 46.98 225.86%
EPS 45.65 42.42 37.97 33.82 34.38 32.85 1.90 734.25%
DPS 0.00 0.00 0.00 3.89 1.66 1.53 0.00 -
NAPS 1.8263 1.8039 1.7475 1.2051 1.1718 1.3564 0.7925 74.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 -
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