[LIONDIV] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 250.53%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,770,189 3,367,544 3,038,254 2,911,097 2,732,172 2,728,738 2,580,871 28.71%
PBT 1,144,163 606,041 573,854 581,508 184,578 597,308 626,776 49.31%
Tax -93,647 -78,112 -27,020 -33,209 -34,458 -46,613 -83,347 8.06%
NP 1,050,516 527,929 546,834 548,299 150,120 550,695 543,429 55.11%
-
NP to SH 972,986 470,875 516,256 541,653 154,526 556,524 543,429 47.39%
-
Tax Rate 8.18% 12.89% 4.71% 5.71% 18.67% 7.80% 13.30% -
Total Cost 2,719,673 2,839,615 2,491,420 2,362,798 2,582,052 2,178,043 2,037,442 21.21%
-
Net Worth 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 71.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 55,998 55,998 51,898 51,898 29,411 29,411 19,237 103.73%
Div Payout % 5.76% 11.89% 10.05% 9.58% 19.03% 5.28% 3.54% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 1,081,596 71.58%
NOSH 691,147 670,227 666,437 562,188 501,496 490,186 487,205 26.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.86% 15.68% 18.00% 18.83% 5.49% 20.18% 21.06% -
ROE 39.99% 25.09% 27.37% 27.14% 14.01% 56.77% 50.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 545.50 502.45 455.89 517.82 544.80 556.67 529.73 1.97%
EPS 140.78 70.26 77.47 96.35 30.81 113.53 111.54 16.77%
DPS 8.10 8.36 7.79 9.23 5.86 6.00 3.95 61.33%
NAPS 3.52 2.80 2.83 3.55 2.20 2.00 2.22 35.93%
Adjusted Per Share Value based on latest NOSH - 562,188
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 270.82 241.90 218.24 209.11 196.26 196.01 185.39 28.71%
EPS 69.89 33.82 37.08 38.91 11.10 39.98 39.04 47.38%
DPS 4.02 4.02 3.73 3.73 2.11 2.11 1.38 103.83%
NAPS 1.7475 1.348 1.3548 1.4336 0.7925 0.7042 0.7769 71.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 -
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