[LIONDIV] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -857.2%
YoY- -1223.53%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,145,250 1,152,765 1,248,815 1,137,963 1,042,725 702,726 1,616,836 -20.48%
PBT -617,365 -743,474 -576,706 -258,831 43,933 79,900 117,934 -
Tax -68,128 -54,016 -47,025 -8,125 -7,185 -5,090 -28,345 79.14%
NP -685,493 -797,490 -623,731 -266,956 36,748 74,810 89,589 -
-
NP to SH -685,270 -797,267 -623,508 -268,277 35,430 73,468 52,755 -
-
Tax Rate - - - - 16.35% 6.37% 24.03% -
Total Cost 1,830,743 1,950,255 1,872,546 1,404,919 1,005,977 627,916 1,527,247 12.80%
-
Net Worth 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 16.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,919 13,919 13,919 7,331 7,331 7,331 7,331 53.15%
Div Payout % 0.00% 0.00% 0.00% 0.00% 20.69% 9.98% 13.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 1,964,717 16.68%
NOSH 1,392,144 1,392,012 1,391,944 1,391,858 1,395,063 737,079 733,103 53.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -59.86% -69.18% -49.95% -23.46% 3.52% 10.65% 5.54% -
ROE -27.65% -33.89% -24.48% -8.31% 0.93% 3.59% 2.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.27 82.81 89.72 81.76 74.74 95.34 220.55 -48.08%
EPS -49.22 -57.27 -44.79 -19.27 2.54 9.97 7.20 -
DPS 1.00 1.00 1.00 0.53 0.53 1.00 1.00 0.00%
NAPS 1.78 1.69 1.83 2.32 2.73 2.78 2.68 -23.81%
Adjusted Per Share Value based on latest NOSH - 1,391,858
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.27 82.80 89.70 81.74 74.90 50.48 116.14 -20.48%
EPS -49.22 -57.27 -44.79 -19.27 2.54 5.28 3.79 -
DPS 1.00 1.00 1.00 0.53 0.53 0.53 0.53 52.51%
NAPS 1.78 1.6898 1.8297 2.3195 2.7357 1.4719 1.4113 16.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.50 0.56 0.24 0.35 0.55 1.26 -
P/RPS 0.51 0.60 0.62 0.29 0.47 0.58 0.57 -7.12%
P/EPS -0.85 -0.87 -1.25 -1.25 13.78 5.52 17.51 -
EY -117.20 -114.55 -79.99 -80.31 7.26 18.12 5.71 -
DY 2.38 2.00 1.79 2.19 1.50 1.82 0.79 108.17%
P/NAPS 0.24 0.30 0.31 0.10 0.13 0.20 0.47 -36.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 27/08/09 28/05/09 26/02/09 18/11/08 28/08/08 -
Price 0.45 0.47 0.56 0.61 0.29 0.36 0.83 -
P/RPS 0.55 0.57 0.62 0.75 0.39 0.38 0.38 27.86%
P/EPS -0.91 -0.82 -1.25 -3.16 11.42 3.61 11.53 -
EY -109.39 -121.86 -79.99 -31.60 8.76 27.69 8.67 -
DY 2.22 2.13 1.79 0.86 1.81 2.78 1.20 50.53%
P/NAPS 0.25 0.28 0.31 0.26 0.11 0.13 0.31 -13.32%

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