[LIONDIV] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 14.91%
YoY- -91.39%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 846,789 444,860 1,616,836 1,476,119 1,420,900 1,358,970 5,171,682 -69.90%
PBT 35,308 65,365 117,934 118,255 109,309 103,399 856,987 -87.95%
Tax -4,998 -2,271 -28,345 -28,002 -26,158 -25,526 -118,947 -87.79%
NP 30,310 63,094 89,589 90,253 83,151 77,873 738,040 -87.98%
-
NP to SH 30,310 63,094 52,755 54,737 47,635 42,381 604,618 -86.28%
-
Tax Rate 14.16% 3.47% 24.03% 23.68% 23.93% 24.69% 13.88% -
Total Cost 816,479 381,766 1,527,247 1,385,866 1,337,749 1,281,097 4,433,642 -67.46%
-
Net Worth 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 33.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 7,370 - - - 17,532 -
Div Payout % - - 13.97% - - - 2.90% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,795,701 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 33.54%
NOSH 1,390,366 737,079 737,007 737,695 737,383 737,060 701,316 57.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.58% 14.18% 5.54% 6.11% 5.85% 5.73% 14.27% -
ROE 0.80% 3.08% 2.66% 2.77% 2.38% 1.62% 24.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.90 60.35 219.38 200.10 192.69 184.38 737.42 -80.89%
EPS 2.18 8.56 7.16 7.42 6.46 5.75 86.21 -91.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 2.73 2.78 2.69 2.68 2.71 3.56 3.50 -15.20%
Adjusted Per Share Value based on latest NOSH - 739,791
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.83 31.95 116.14 106.03 102.07 97.62 371.49 -69.90%
EPS 2.18 4.53 3.79 3.93 3.42 3.04 43.43 -86.26%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 1.26 -
NAPS 2.7265 1.4719 1.4241 1.4201 1.4354 1.8848 1.7632 33.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 0.35 0.55 1.26 1.24 1.92 11.60 0.00 -
P/RPS 0.57 0.91 0.57 0.62 1.00 6.29 0.00 -
P/EPS 16.06 6.43 17.60 16.71 29.72 201.74 0.00 -
EY 6.23 15.56 5.68 5.98 3.36 0.50 0.00 -
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.47 0.46 0.71 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 -
Price 0.29 0.36 0.83 1.24 1.47 1.93 0.00 -
P/RPS 0.48 0.60 0.38 0.62 0.76 1.05 0.00 -
P/EPS 13.30 4.21 11.60 16.71 22.76 33.57 0.00 -
EY 7.52 23.78 8.62 5.98 4.39 2.98 0.00 -
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.31 0.46 0.54 0.54 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