[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -95.24%
YoY- -93.82%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,367,544 2,542,307 1,618,225 653,997 2,728,738 2,232,791 1,435,866 76.79%
PBT 606,041 570,423 505,859 39,754 597,308 593,877 521,659 10.54%
Tax -78,112 -55,350 -36,044 -11,852 -36,429 -74,943 -49,448 35.75%
NP 527,929 515,073 469,815 27,902 560,879 518,934 472,211 7.74%
-
NP to SH 470,875 478,666 457,340 26,479 556,524 518,934 472,211 -0.18%
-
Tax Rate 12.89% 9.70% 7.13% 29.81% 6.10% 12.62% 9.48% -
Total Cost 2,839,615 2,027,234 1,148,410 626,095 2,167,859 1,713,857 963,655 105.94%
-
Net Worth 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 40.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 54,120 23,057 21,276 - 28,916 - - -
Div Payout % 11.49% 4.82% 4.65% - 5.20% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 40.63%
NOSH 601,336 576,428 531,914 501,496 481,947 479,207 475,156 17.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.68% 20.26% 29.03% 4.27% 20.55% 23.24% 32.89% -
ROE 28.07% 29.34% 24.22% 2.40% 43.91% 48.78% 46.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 560.01 441.04 304.23 130.41 566.19 465.93 302.19 51.04%
EPS 78.31 83.04 85.98 5.28 115.47 108.29 99.38 -14.72%
DPS 9.00 4.00 4.00 0.00 6.00 0.00 0.00 -
NAPS 2.79 2.83 3.55 2.20 2.63 2.22 2.12 20.15%
Adjusted Per Share Value based on latest NOSH - 501,496
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 241.90 182.62 116.24 46.98 196.01 160.38 103.14 76.80%
EPS 33.82 34.38 32.85 1.90 39.98 37.28 33.92 -0.19%
DPS 3.89 1.66 1.53 0.00 2.08 0.00 0.00 -
NAPS 1.2051 1.1718 1.3564 0.7925 0.9105 0.7642 0.7236 40.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 -
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