[LIONDIV] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -61.26%
YoY- -96.2%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,042,725 702,726 1,616,836 2,806,774 4,157,352 5,474,010 5,171,682 -65.44%
PBT 43,933 79,900 117,934 144,134 251,290 382,510 856,987 -86.07%
Tax -7,185 -5,090 -28,345 -51,598 -80,156 -117,086 -118,947 -84.47%
NP 36,748 74,810 89,589 92,536 171,134 265,424 738,040 -86.34%
-
NP to SH 35,430 73,468 52,755 23,878 61,635 118,409 604,618 -84.78%
-
Tax Rate 16.35% 6.37% 24.03% 35.80% 31.90% 30.61% 13.88% -
Total Cost 1,005,977 627,916 1,527,247 2,714,238 3,986,218 5,208,586 4,433,642 -62.63%
-
Net Worth 3,808,524 2,049,080 1,964,717 1,982,641 2,005,400 2,623,936 2,530,878 31.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,331 7,331 7,331 18,181 18,181 18,181 18,181 -45.26%
Div Payout % 20.69% 9.98% 13.90% 76.14% 29.50% 15.35% 3.01% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,808,524 2,049,080 1,964,717 1,982,641 2,005,400 2,623,936 2,530,878 31.15%
NOSH 1,395,063 737,079 733,103 739,791 740,000 737,060 727,263 54.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.52% 10.65% 5.54% 3.30% 4.12% 4.85% 14.27% -
ROE 0.93% 3.59% 2.69% 1.20% 3.07% 4.51% 23.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.74 95.34 220.55 379.40 561.80 742.68 711.11 -77.57%
EPS 2.54 9.97 7.20 3.23 8.33 16.07 83.14 -90.12%
DPS 0.53 1.00 1.00 2.50 2.46 2.47 2.50 -64.27%
NAPS 2.73 2.78 2.68 2.68 2.71 3.56 3.48 -14.87%
Adjusted Per Share Value based on latest NOSH - 739,791
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.90 50.48 116.14 201.61 298.63 393.21 371.49 -65.44%
EPS 2.54 5.28 3.79 1.72 4.43 8.51 43.43 -84.80%
DPS 0.53 0.53 0.53 1.31 1.31 1.31 1.31 -45.14%
NAPS 2.7357 1.4719 1.4113 1.4242 1.4405 1.8848 1.818 31.15%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 0.35 0.55 1.26 1.24 1.92 11.60 0.00 -
P/RPS 0.47 0.58 0.57 0.33 0.34 1.56 0.00 -
P/EPS 13.78 5.52 17.51 38.42 23.05 72.21 0.00 -
EY 7.26 18.12 5.71 2.60 4.34 1.38 0.00 -
DY 1.50 1.82 0.79 2.02 1.28 0.21 0.00 -
P/NAPS 0.13 0.20 0.47 0.46 0.71 3.26 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 -
Price 0.29 0.36 0.83 1.24 1.47 1.93 0.00 -
P/RPS 0.39 0.38 0.38 0.33 0.26 0.26 0.00 -
P/EPS 11.42 3.61 11.53 38.42 17.65 12.01 0.00 -
EY 8.76 27.69 8.67 2.60 5.67 8.32 0.00 -
DY 1.81 2.78 1.20 2.02 1.67 1.28 0.00 -
P/NAPS 0.11 0.13 0.31 0.46 0.54 0.54 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