[LIONDIV] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 7.6%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,420,900 1,358,970 5,171,682 3,841,027 2,435,230 1,056,642 3,367,544 -43.65%
PBT 109,309 103,399 856,987 831,108 715,006 577,876 606,041 -67.97%
Tax -26,158 -25,526 -118,947 -95,351 -64,949 -27,387 -78,112 -51.68%
NP 83,151 77,873 738,040 735,757 650,057 550,489 527,929 -70.73%
-
NP to SH 47,635 42,381 604,618 635,477 590,618 528,590 470,875 -78.19%
-
Tax Rate 23.93% 24.69% 13.88% 11.47% 9.08% 4.74% 12.89% -
Total Cost 1,337,749 1,281,097 4,433,642 3,105,270 1,785,173 506,153 2,839,615 -39.37%
-
Net Worth 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 12.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 17,532 - - - 54,120 -
Div Payout % - - 2.90% - - - 11.49% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,998,310 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 12.32%
NOSH 737,383 737,060 701,316 692,768 691,833 691,147 601,336 14.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.85% 5.73% 14.27% 19.16% 26.69% 52.10% 15.68% -
ROE 2.38% 1.62% 24.63% 24.99% 23.52% 21.73% 28.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 192.69 184.38 737.42 554.45 352.00 152.88 560.01 -50.80%
EPS 6.46 5.75 86.21 91.73 85.37 76.48 78.31 -80.96%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 9.00 -
NAPS 2.71 3.56 3.50 3.67 3.63 3.52 2.79 -1.91%
Adjusted Per Share Value based on latest NOSH - 694,411
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.07 97.62 371.49 275.91 174.93 75.90 241.90 -43.65%
EPS 3.42 3.04 43.43 45.65 42.42 37.97 33.82 -78.20%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 3.89 -
NAPS 1.4354 1.8848 1.7632 1.8263 1.8039 1.7475 1.2051 12.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 - - - - - -
Price 1.92 11.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 6.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.72 201.74 0.00 0.00 0.00 0.00 0.00 -
EY 3.36 0.50 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 0.71 3.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 -
Price 1.47 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.76 1.05 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.76 33.57 0.00 0.00 0.00 0.00 0.00 -
EY 4.39 2.98 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 0.54 0.54 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