[LIONDIV] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 12.26%
YoY- 1896.26%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,171,682 3,841,027 2,435,230 1,056,642 3,367,544 2,542,307 1,618,225 117.42%
PBT 856,987 831,108 715,006 577,876 606,041 570,423 505,859 42.24%
Tax -118,947 -95,351 -64,949 -27,387 -78,112 -55,350 -36,044 122.14%
NP 738,040 735,757 650,057 550,489 527,929 515,073 469,815 35.24%
-
NP to SH 604,618 635,477 590,618 528,590 470,875 478,666 457,340 20.51%
-
Tax Rate 13.88% 11.47% 9.08% 4.74% 12.89% 9.70% 7.13% -
Total Cost 4,433,642 3,105,270 1,785,173 506,153 2,839,615 2,027,234 1,148,410 146.70%
-
Net Worth 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 19.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 17,532 - - - 54,120 23,057 21,276 -12.13%
Div Payout % 2.90% - - - 11.49% 4.82% 4.65% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 19.16%
NOSH 701,316 692,768 691,833 691,147 601,336 576,428 531,914 20.30%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.27% 19.16% 26.69% 52.10% 15.68% 20.26% 29.03% -
ROE 24.63% 24.99% 23.52% 21.73% 28.07% 29.34% 24.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 737.42 554.45 352.00 152.88 560.01 441.04 304.23 80.73%
EPS 86.21 91.73 85.37 76.48 78.31 83.04 85.98 0.17%
DPS 2.50 0.00 0.00 0.00 9.00 4.00 4.00 -26.96%
NAPS 3.50 3.67 3.63 3.52 2.79 2.83 3.55 -0.94%
Adjusted Per Share Value based on latest NOSH - 691,147
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 371.49 275.91 174.93 75.90 241.90 182.62 116.24 117.42%
EPS 43.43 45.65 42.42 37.97 33.82 34.38 32.85 20.51%
DPS 1.26 0.00 0.00 0.00 3.89 1.66 1.53 -12.17%
NAPS 1.7632 1.8263 1.8039 1.7475 1.2051 1.1718 1.3564 19.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 -
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