[LIONDIV] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 123.21%
YoY- 191.36%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,158,202 753,160 586,416 668,058 655,314 616,906 608,942 53.33%
PBT 868,451 443,992 424,770 40,455 35,101 27,373 7,748 2204.82%
Tax -41,041 -33,057 -39,737 -33,484 -31,978 -27,980 -13,793 106.46%
NP 827,410 410,935 385,033 6,971 3,123 -607 -6,045 -
-
NP to SH 827,410 410,935 385,033 6,971 3,123 -607 -6,045 -
-
Tax Rate 4.73% 7.45% 9.35% 82.77% 91.10% 102.22% 178.02% -
Total Cost 330,792 342,225 201,383 661,087 652,191 617,513 614,987 -33.78%
-
Net Worth 971,697 384,744 686,971 484,857 481,475 464,645 469,984 62.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,237 19,237 173 173 173 173 174 2183.86%
Div Payout % 2.32% 4.68% 0.05% 2.49% 5.55% 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 971,697 384,744 686,971 484,857 481,475 464,645 469,984 62.07%
NOSH 464,927 384,744 348,716 351,346 348,895 346,749 345,576 21.80%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 71.44% 54.56% 65.66% 1.04% 0.48% -0.10% -0.99% -
ROE 85.15% 106.81% 56.05% 1.44% 0.65% -0.13% -1.29% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 249.11 195.76 168.16 190.14 187.83 177.91 176.21 25.88%
EPS 177.97 106.81 110.41 1.98 0.90 -0.18 -1.75 -
DPS 4.14 5.00 0.05 0.05 0.05 0.05 0.05 1784.48%
NAPS 2.09 1.00 1.97 1.38 1.38 1.34 1.36 33.06%
Adjusted Per Share Value based on latest NOSH - 351,346
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 83.20 54.10 42.12 47.99 47.07 44.31 43.74 53.33%
EPS 59.43 29.52 27.66 0.50 0.22 -0.04 -0.43 -
DPS 1.38 1.38 0.01 0.01 0.01 0.01 0.01 2546.59%
NAPS 0.698 0.2764 0.4935 0.3483 0.3459 0.3338 0.3376 62.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 26/08/03 05/05/03 -
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