[LIONDIV] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 5.51%
YoY- 12422.9%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,732,172 2,728,738 2,580,871 1,819,526 1,158,202 753,160 586,416 178.69%
PBT 184,578 597,308 626,776 938,004 868,451 443,992 424,770 -42.60%
Tax -34,458 -46,613 -83,347 -65,033 -41,041 -33,057 -39,737 -9.05%
NP 150,120 550,695 543,429 872,971 827,410 410,935 385,033 -46.59%
-
NP to SH 154,526 556,524 543,429 872,971 827,410 410,935 385,033 -45.56%
-
Tax Rate 18.67% 7.80% 13.30% 6.93% 4.73% 7.45% 9.35% -
Total Cost 2,582,052 2,178,043 2,037,442 946,555 330,792 342,225 201,383 446.95%
-
Net Worth 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 686,971 37.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 29,411 29,411 19,237 19,237 19,237 19,237 173 2959.27%
Div Payout % 19.03% 5.28% 3.54% 2.20% 2.32% 4.68% 0.05% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 686,971 37.10%
NOSH 501,496 490,186 487,205 485,393 464,927 384,744 348,716 27.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.49% 20.18% 21.06% 47.98% 71.44% 54.56% 65.66% -
ROE 14.01% 56.77% 50.24% 84.83% 85.15% 106.81% 56.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 544.80 556.67 529.73 374.86 249.11 195.76 168.16 118.79%
EPS 30.81 113.53 111.54 179.85 177.97 106.81 110.41 -57.26%
DPS 5.86 6.00 3.95 3.96 4.14 5.00 0.05 2287.95%
NAPS 2.20 2.00 2.22 2.12 2.09 1.00 1.97 7.63%
Adjusted Per Share Value based on latest NOSH - 485,393
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 196.26 196.01 185.39 130.70 83.20 54.10 42.12 178.71%
EPS 11.10 39.98 39.04 62.71 59.43 29.52 27.66 -45.56%
DPS 2.11 2.11 1.38 1.38 1.38 1.38 0.01 3432.70%
NAPS 0.7925 0.7042 0.7769 0.7392 0.698 0.2764 0.4935 37.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 -
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