[LIONDIV] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2431.96%
YoY- 48205.03%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 5,121,369 3,389,742 2,977,054 540,106 580,760 588,878 558,401 44.65%
PBT 1,108,144 760,564 791,836 548,124 18,261 16,534 40,910 73.25%
Tax -127,134 -73,800 -99,924 -32,870 -17,194 -16,534 -27,606 28.97%
NP 981,009 686,764 691,912 515,253 1,066 0 13,304 104.71%
-
NP to SH 847,302 638,221 691,912 515,253 1,066 -1,398 13,304 99.77%
-
Tax Rate 11.47% 9.70% 12.62% 6.00% 94.16% 100.00% 67.48% -
Total Cost 4,140,360 2,702,978 2,285,142 24,853 579,693 588,878 545,097 40.18%
-
Net Worth 2,542,462 1,631,291 1,063,841 686,772 473,043 562,963 575,653 28.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 30,742 - - - - - -
Div Payout % - 4.82% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,542,462 1,631,291 1,063,841 686,772 473,043 562,963 575,653 28.07%
NOSH 692,768 576,428 479,207 348,615 347,825 349,666 348,881 12.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.16% 20.26% 23.24% 95.40% 0.18% 0.00% 2.38% -
ROE 33.33% 39.12% 65.04% 75.03% 0.23% -0.25% 2.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 739.26 588.06 621.25 154.93 166.97 168.41 160.05 29.03%
EPS 122.31 110.72 144.39 147.80 0.31 -0.40 3.81 78.22%
DPS 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 2.83 2.22 1.97 1.36 1.61 1.65 14.24%
Adjusted Per Share Value based on latest NOSH - 348,716
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 367.88 243.49 213.85 38.80 41.72 42.30 40.11 44.65%
EPS 60.86 45.84 49.70 37.01 0.08 -0.10 0.96 99.62%
DPS 0.00 2.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8263 1.1718 0.7642 0.4933 0.3398 0.4044 0.4135 28.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 23/05/06 25/05/05 20/05/04 05/05/03 20/05/02 24/05/01 -
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