[LIONDIV] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 614.5%
YoY- 130.91%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 753,160 586,416 668,058 655,314 616,906 608,942 612,680 14.76%
PBT 443,992 424,770 40,455 35,101 27,373 7,748 7,914 1369.10%
Tax -33,057 -39,737 -33,484 -31,978 -27,980 -13,793 -15,544 65.45%
NP 410,935 385,033 6,971 3,123 -607 -6,045 -7,630 -
-
NP to SH 410,935 385,033 6,971 3,123 -607 -6,045 -7,630 -
-
Tax Rate 7.45% 9.35% 82.77% 91.10% 102.22% 178.02% 196.41% -
Total Cost 342,225 201,383 661,087 652,191 617,513 614,987 620,310 -32.75%
-
Net Worth 384,744 686,971 484,857 481,475 464,645 469,984 476,978 -13.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 19,237 173 173 173 173 174 174 2210.13%
Div Payout % 4.68% 0.05% 2.49% 5.55% 0.00% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 384,744 686,971 484,857 481,475 464,645 469,984 476,978 -13.35%
NOSH 384,744 348,716 351,346 348,895 346,749 345,576 348,159 6.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 54.56% 65.66% 1.04% 0.48% -0.10% -0.99% -1.25% -
ROE 106.81% 56.05% 1.44% 0.65% -0.13% -1.29% -1.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 195.76 168.16 190.14 187.83 177.91 176.21 175.98 7.36%
EPS 106.81 110.41 1.98 0.90 -0.18 -1.75 -2.19 -
DPS 5.00 0.05 0.05 0.05 0.05 0.05 0.05 2060.48%
NAPS 1.00 1.97 1.38 1.38 1.34 1.36 1.37 -18.94%
Adjusted Per Share Value based on latest NOSH - 348,895
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.10 42.12 47.99 47.07 44.31 43.74 44.01 14.76%
EPS 29.52 27.66 0.50 0.22 -0.04 -0.43 -0.55 -
DPS 1.38 0.01 0.01 0.01 0.01 0.01 0.01 2578.49%
NAPS 0.2764 0.4935 0.3483 0.3459 0.3338 0.3376 0.3426 -13.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 25/02/03 -
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