[LIONDIV] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.83%
YoY- -87.58%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 964,228 653,997 495,947 796,925 785,303 650,563 348,080 96.87%
PBT 466,105 39,754 3,431 72,218 69,175 452,484 32,899 482.68%
Tax -24,192 -11,852 28,330 -25,495 -25,441 -24,007 -8,404 101.97%
NP 441,913 27,902 31,761 46,723 43,734 428,477 24,495 584.25%
-
NP to SH 430,861 26,479 37,590 46,723 43,734 428,477 24,495 572.82%
-
Tax Rate 5.19% 29.81% -825.71% 35.30% 36.78% 5.31% 25.54% -
Total Cost 522,315 626,095 464,186 750,202 741,569 222,086 323,585 37.48%
-
Net Worth 1,995,767 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 198.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,487 - 29,411 - - - 19,237 10.93%
Div Payout % 5.22% - 78.24% - - - 78.54% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,995,767 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 198.76%
NOSH 562,188 501,496 490,186 487,205 485,393 464,927 384,744 28.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 45.83% 4.27% 6.40% 5.86% 5.57% 65.86% 7.04% -
ROE 21.59% 2.40% 3.83% 4.32% 4.25% 44.10% 6.37% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.51 130.41 101.18 163.57 161.79 139.93 90.47 52.99%
EPS 76.64 5.28 7.67 9.59 9.01 92.16 6.36 423.23%
DPS 4.00 0.00 6.00 0.00 0.00 0.00 5.00 -13.78%
NAPS 3.55 2.20 2.00 2.22 2.12 2.09 1.00 132.17%
Adjusted Per Share Value based on latest NOSH - 487,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.26 46.98 35.62 57.24 56.41 46.73 25.00 96.88%
EPS 30.95 1.90 2.70 3.36 3.14 30.78 1.76 572.71%
DPS 1.62 0.00 2.11 0.00 0.00 0.00 1.38 11.24%
NAPS 1.4336 0.7925 0.7042 0.7769 0.7392 0.698 0.2764 198.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 -
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