[LIONDIV] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -72.23%
YoY- -81.32%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,367,544 3,038,254 2,911,097 2,732,172 2,728,738 2,580,871 1,819,526 50.91%
PBT 606,041 573,854 581,508 184,578 597,308 626,776 938,004 -25.32%
Tax -78,112 -27,020 -33,209 -34,458 -46,613 -83,347 -65,033 13.03%
NP 527,929 546,834 548,299 150,120 550,695 543,429 872,971 -28.55%
-
NP to SH 470,875 516,256 541,653 154,526 556,524 543,429 872,971 -33.81%
-
Tax Rate 12.89% 4.71% 5.71% 18.67% 7.80% 13.30% 6.93% -
Total Cost 2,839,615 2,491,420 2,362,798 2,582,052 2,178,043 2,037,442 946,555 108.42%
-
Net Worth 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 1,029,035 49.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 55,998 51,898 51,898 29,411 29,411 19,237 19,237 104.27%
Div Payout % 11.89% 10.05% 9.58% 19.03% 5.28% 3.54% 2.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 1,029,035 49.43%
NOSH 670,227 666,437 562,188 501,496 490,186 487,205 485,393 24.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.68% 18.00% 18.83% 5.49% 20.18% 21.06% 47.98% -
ROE 25.09% 27.37% 27.14% 14.01% 56.77% 50.24% 84.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 502.45 455.89 517.82 544.80 556.67 529.73 374.86 21.63%
EPS 70.26 77.47 96.35 30.81 113.53 111.54 179.85 -46.65%
DPS 8.36 7.79 9.23 5.86 6.00 3.95 3.96 64.79%
NAPS 2.80 2.83 3.55 2.20 2.00 2.22 2.12 20.43%
Adjusted Per Share Value based on latest NOSH - 501,496
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 241.90 218.24 209.11 196.26 196.01 185.39 130.70 50.91%
EPS 33.82 37.08 38.91 11.10 39.98 39.04 62.71 -33.81%
DPS 4.02 3.73 3.73 2.11 2.11 1.38 1.38 104.36%
NAPS 1.348 1.3548 1.4336 0.7925 0.7042 0.7769 0.7392 49.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 -
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