[LIONDIV] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.73%
YoY- 67799.34%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,580,871 1,819,526 1,158,202 753,160 586,416 668,058 655,314 149.18%
PBT 626,776 938,004 868,451 443,992 424,770 40,455 35,101 581.97%
Tax -83,347 -65,033 -41,041 -33,057 -39,737 -33,484 -31,978 89.28%
NP 543,429 872,971 827,410 410,935 385,033 6,971 3,123 3007.06%
-
NP to SH 543,429 872,971 827,410 410,935 385,033 6,971 3,123 3007.06%
-
Tax Rate 13.30% 6.93% 4.73% 7.45% 9.35% 82.77% 91.10% -
Total Cost 2,037,442 946,555 330,792 342,225 201,383 661,087 652,191 113.55%
-
Net Worth 1,081,596 1,029,035 971,697 384,744 686,971 484,857 481,475 71.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 19,237 19,237 19,237 19,237 173 173 173 2205.77%
Div Payout % 3.54% 2.20% 2.32% 4.68% 0.05% 2.49% 5.55% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,081,596 1,029,035 971,697 384,744 686,971 484,857 481,475 71.44%
NOSH 487,205 485,393 464,927 384,744 348,716 351,346 348,895 24.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 21.06% 47.98% 71.44% 54.56% 65.66% 1.04% 0.48% -
ROE 50.24% 84.83% 85.15% 106.81% 56.05% 1.44% 0.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 529.73 374.86 249.11 195.76 168.16 190.14 187.83 99.48%
EPS 111.54 179.85 177.97 106.81 110.41 1.98 0.90 2378.48%
DPS 3.95 3.96 4.14 5.00 0.05 0.05 0.05 1736.24%
NAPS 2.22 2.12 2.09 1.00 1.97 1.38 1.38 37.25%
Adjusted Per Share Value based on latest NOSH - 384,744
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 185.39 130.70 83.20 54.10 42.12 47.99 47.07 149.19%
EPS 39.04 62.71 59.43 29.52 27.66 0.50 0.22 3047.91%
DPS 1.38 1.38 1.38 1.38 0.01 0.01 0.01 2562.46%
NAPS 0.7769 0.7392 0.698 0.2764 0.4935 0.3483 0.3459 71.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 -
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