[LIONDIV] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -57.61%
YoY- 291.8%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,870,460 3,236,450 2,871,732 739,000 636,696 641,398 623,610 40.83%
PBT 1,430,012 1,011,718 1,043,318 55,294 29,130 26,208 67,362 66.36%
Tax -129,898 -72,088 -98,896 -34,944 -23,936 -21,542 -41,080 21.14%
NP 1,300,114 939,630 944,422 20,350 5,194 4,666 26,282 91.53%
-
NP to SH 1,181,236 914,680 944,422 20,350 5,194 4,666 26,282 88.50%
-
Tax Rate 9.08% 7.13% 9.48% 63.20% 82.17% 82.20% 60.98% -
Total Cost 3,570,346 2,296,820 1,927,310 718,650 631,502 636,732 597,328 34.69%
-
Net Worth 2,511,354 1,888,296 1,007,332 480,873 474,385 564,098 575,136 27.83%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 42,553 - - - - - -
Div Payout % - 4.65% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,511,354 1,888,296 1,007,332 480,873 474,385 564,098 575,136 27.83%
NOSH 691,833 531,914 475,156 348,458 346,266 348,208 348,567 12.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.69% 29.03% 32.89% 2.75% 0.82% 0.73% 4.21% -
ROE 47.04% 48.44% 93.75% 4.23% 1.09% 0.83% 4.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 703.99 608.45 604.38 212.08 183.87 184.20 178.91 25.63%
EPS 170.74 171.96 198.76 5.84 1.50 1.34 7.54 68.16%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.55 2.12 1.38 1.37 1.62 1.65 14.03%
Adjusted Per Share Value based on latest NOSH - 351,346
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 349.85 232.48 206.28 53.08 45.73 46.07 44.79 40.83%
EPS 84.85 65.70 67.84 1.46 0.37 0.34 1.89 88.46%
DPS 0.00 3.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8039 1.3564 0.7236 0.3454 0.3408 0.4052 0.4131 27.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 26/02/01 -
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