[LIONDIV] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -1281.89%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,516,718 1,279,211 1,590,465 1,248,815 1,616,836 5,171,682 3,367,544 -12.43%
PBT -231,288 -29,158 263,031 -576,706 117,934 856,987 606,041 -
Tax -18,041 -22,960 -70,675 -47,025 -28,345 -118,947 -78,112 -21.65%
NP -249,329 -52,118 192,356 -623,731 89,589 738,040 527,929 -
-
NP to SH -249,329 -52,118 192,356 -623,508 52,755 604,618 470,875 -
-
Tax Rate - - 26.87% - 24.03% 13.88% 12.89% -
Total Cost 1,766,047 1,331,329 1,398,109 1,872,546 1,527,247 4,433,642 2,839,615 -7.60%
-
Net Worth 2,296,705 2,975,892 2,908,954 2,561,811 1,982,549 2,454,607 1,677,727 5.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,919 13,906 13,918 13,922 7,370 17,532 54,120 -20.23%
Div Payout % 0.00% 0.00% 7.24% 0.00% 13.97% 2.90% 11.49% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,296,705 2,975,892 2,908,954 2,561,811 1,982,549 2,454,607 1,677,727 5.36%
NOSH 1,391,942 1,390,603 1,391,844 1,392,288 737,007 701,316 601,336 14.99%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -16.44% -4.07% 12.09% -49.95% 5.54% 14.27% 15.68% -
ROE -10.86% -1.75% 6.61% -24.34% 2.66% 24.63% 28.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.96 91.99 114.27 89.70 219.38 737.42 560.01 -23.85%
EPS -17.91 -3.74 13.82 -44.79 7.16 86.21 78.31 -
DPS 1.00 1.00 1.00 1.00 1.00 2.50 9.00 -30.64%
NAPS 1.65 2.14 2.09 1.84 2.69 3.50 2.79 -8.37%
Adjusted Per Share Value based on latest NOSH - 1,391,944
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.95 91.89 114.25 89.70 116.14 371.49 241.90 -12.43%
EPS -17.91 -3.74 13.82 -44.79 3.79 43.43 33.82 -
DPS 1.00 1.00 1.00 1.00 0.53 1.26 3.89 -20.24%
NAPS 1.6498 2.1376 2.0895 1.8402 1.4241 1.7632 1.2051 5.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - - -
Price 0.31 0.51 0.40 0.56 1.26 0.00 0.00 -
P/RPS 0.28 0.55 0.35 0.62 0.57 0.00 0.00 -
P/EPS -1.73 -13.61 2.89 -1.25 17.60 0.00 0.00 -
EY -57.78 -7.35 34.55 -79.97 5.68 0.00 0.00 -
DY 3.23 1.96 2.50 1.79 0.79 0.00 0.00 -
P/NAPS 0.19 0.24 0.19 0.30 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 27/08/09 28/08/08 27/08/07 15/08/06 -
Price 0.29 0.40 0.41 0.56 0.83 0.00 0.00 -
P/RPS 0.27 0.43 0.36 0.62 0.38 0.00 0.00 -
P/EPS -1.62 -10.67 2.97 -1.25 11.60 0.00 0.00 -
EY -61.77 -9.37 33.71 -79.97 8.62 0.00 0.00 -
DY 3.45 2.50 2.44 1.79 1.20 0.00 0.00 -
P/NAPS 0.18 0.19 0.20 0.30 0.31 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