[LIONDIV] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -156.91%
YoY- 92.71%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,367,544 2,728,738 753,160 616,906 615,288 614,372 691,698 30.17%
PBT 606,041 597,308 443,992 27,373 5,991 21,063 -39,430 -
Tax -78,112 -36,429 -33,057 -27,980 -5,991 -21,063 39,430 -
NP 527,929 560,879 410,935 -607 0 0 0 -
-
NP to SH 470,875 556,524 410,935 -607 -8,327 -3,492 -65,768 -
-
Tax Rate 12.89% 6.10% 7.45% 102.22% 100.00% 100.00% - -
Total Cost 2,839,615 2,167,859 342,225 617,513 615,288 614,372 691,698 26.52%
-
Net Worth 1,677,727 1,267,521 482,807 462,694 550,487 561,792 560,912 20.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 54,120 28,916 17,881 172 174 174 174 160.18%
Div Payout % 11.49% 5.20% 4.35% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,677,727 1,267,521 482,807 462,694 550,487 561,792 560,912 20.02%
NOSH 601,336 481,947 357,635 345,294 348,410 348,939 348,393 9.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.68% 20.55% 54.56% -0.10% 0.00% 0.00% 0.00% -
ROE 28.07% 43.91% 85.11% -0.13% -1.51% -0.62% -11.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 560.01 566.19 210.59 178.66 176.60 176.07 198.54 18.85%
EPS 78.31 115.47 114.90 -0.17 -2.39 -1.00 -18.88 -
DPS 9.00 6.00 5.00 0.05 0.05 0.05 0.05 137.52%
NAPS 2.79 2.63 1.35 1.34 1.58 1.61 1.61 9.59%
Adjusted Per Share Value based on latest NOSH - 346,749
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 241.90 196.01 54.10 44.31 44.20 44.13 49.69 30.16%
EPS 33.82 39.98 29.52 -0.04 -0.60 -0.25 -4.72 -
DPS 3.89 2.08 1.28 0.01 0.01 0.01 0.01 170.06%
NAPS 1.2051 0.9105 0.3468 0.3324 0.3954 0.4035 0.4029 20.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 16/08/05 17/08/04 26/08/03 21/08/02 29/08/01 29/08/00 -
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