[LIONDIV] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1627.18%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,056,642 3,367,544 2,542,307 1,618,225 653,997 2,728,738 2,232,791 -39.24%
PBT 577,876 606,041 570,423 505,859 39,754 597,308 593,877 -1.80%
Tax -27,387 -78,112 -55,350 -36,044 -11,852 -36,429 -74,943 -48.85%
NP 550,489 527,929 515,073 469,815 27,902 560,879 518,934 4.01%
-
NP to SH 528,590 470,875 478,666 457,340 26,479 556,524 518,934 1.23%
-
Tax Rate 4.74% 12.89% 9.70% 7.13% 29.81% 6.10% 12.62% -
Total Cost 506,153 2,839,615 2,027,234 1,148,410 626,095 2,167,859 1,713,857 -55.61%
-
Net Worth 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 73.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 54,120 23,057 21,276 - 28,916 - -
Div Payout % - 11.49% 4.82% 4.65% - 5.20% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 73.48%
NOSH 691,147 601,336 576,428 531,914 501,496 481,947 479,207 27.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 52.10% 15.68% 20.26% 29.03% 4.27% 20.55% 23.24% -
ROE 21.73% 28.07% 29.34% 24.22% 2.40% 43.91% 48.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 152.88 560.01 441.04 304.23 130.41 566.19 465.93 -52.39%
EPS 76.48 78.31 83.04 85.98 5.28 115.47 108.29 -20.67%
DPS 0.00 9.00 4.00 4.00 0.00 6.00 0.00 -
NAPS 3.52 2.79 2.83 3.55 2.20 2.63 2.22 35.93%
Adjusted Per Share Value based on latest NOSH - 562,188
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.90 241.90 182.62 116.24 46.98 196.01 160.38 -39.24%
EPS 37.97 33.82 34.38 32.85 1.90 39.98 37.28 1.22%
DPS 0.00 3.89 1.66 1.53 0.00 2.08 0.00 -
NAPS 1.7475 1.2051 1.1718 1.3564 0.7925 0.9105 0.7642 73.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 -
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