[LIONDIV] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.21%
YoY- 4540.89%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 653,997 2,728,738 2,232,791 1,435,866 650,563 753,160 405,080 37.58%
PBT 39,754 597,308 593,877 521,659 452,484 443,992 411,093 -78.90%
Tax -11,852 -36,429 -74,943 -49,448 -24,007 -33,057 -24,653 -38.60%
NP 27,902 560,879 518,934 472,211 428,477 410,935 386,440 -82.63%
-
NP to SH 26,479 556,524 518,934 472,211 428,477 410,935 386,440 -83.22%
-
Tax Rate 29.81% 6.10% 12.62% 9.48% 5.31% 7.45% 6.00% -
Total Cost 626,095 2,167,859 1,713,857 963,655 222,086 342,225 18,640 938.80%
-
Net Worth 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 686,772 37.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 28,916 - - - 17,881 - -
Div Payout % - 5.20% - - - 4.35% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 686,772 37.12%
NOSH 501,496 481,947 479,207 475,156 464,927 357,635 348,615 27.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.27% 20.55% 23.24% 32.89% 65.86% 54.56% 95.40% -
ROE 2.40% 43.91% 48.78% 46.88% 44.10% 85.11% 56.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.41 566.19 465.93 302.19 139.93 210.59 116.20 7.98%
EPS 5.28 115.47 108.29 99.38 92.16 114.90 110.85 -86.83%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.20 2.63 2.22 2.12 2.09 1.35 1.97 7.63%
Adjusted Per Share Value based on latest NOSH - 485,393
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.98 196.01 160.38 103.14 46.73 54.10 29.10 37.57%
EPS 1.90 39.98 37.28 33.92 30.78 29.52 27.76 -83.24%
DPS 0.00 2.08 0.00 0.00 0.00 1.28 0.00 -
NAPS 0.7925 0.9105 0.7642 0.7236 0.698 0.3468 0.4933 37.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 -
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