[LIONDIV] YoY Cumulative 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- -15.22%
YoY- 291.8%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,435,230 1,618,225 1,435,866 369,500 318,348 320,699 311,805 40.83%
PBT 715,006 505,859 521,659 27,647 14,565 13,104 33,681 66.36%
Tax -64,949 -36,044 -49,448 -17,472 -11,968 -10,771 -20,540 21.14%
NP 650,057 469,815 472,211 10,175 2,597 2,333 13,141 91.53%
-
NP to SH 590,618 457,340 472,211 10,175 2,597 2,333 13,141 88.50%
-
Tax Rate 9.08% 7.13% 9.48% 63.20% 82.17% 82.20% 60.98% -
Total Cost 1,785,173 1,148,410 963,655 359,325 315,751 318,366 298,664 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 - 21,276 - - - - - -
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 23.52% 24.22% 46.88% 2.12% 0.55% 0.41% 2.28% -
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 352.00 304.23 302.19 106.04 91.94 92.10 89.45 25.63%
EPS 85.37 85.98 99.38 2.92 0.75 0.67 3.77 68.16%
DPS 0.00 4.00 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 174.93 116.24 103.14 26.54 22.87 23.04 22.40 40.83%
EPS 42.42 32.85 33.92 0.73 0.19 0.17 0.94 88.63%
DPS 0.00 1.53 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