[LIONDIV] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.21%
YoY- 4540.89%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,420,900 2,435,230 1,618,225 1,435,866 369,500 318,348 320,699 28.14%
PBT 109,309 715,006 505,859 521,659 27,647 14,565 13,104 42.38%
Tax -26,158 -64,949 -36,044 -49,448 -17,472 -11,968 -10,771 15.92%
NP 83,151 650,057 469,815 472,211 10,175 2,597 2,333 81.35%
-
NP to SH 47,635 590,618 457,340 472,211 10,175 2,597 2,333 65.28%
-
Tax Rate 23.93% 9.08% 7.13% 9.48% 63.20% 82.17% 82.20% -
Total Cost 1,337,749 1,785,173 1,148,410 963,655 359,325 315,751 318,366 27.01%
-
Net Worth 1,998,310 2,511,354 1,888,296 1,007,332 480,873 474,385 564,098 23.45%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 21,276 - - - - -
Div Payout % - - 4.65% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,998,310 2,511,354 1,888,296 1,007,332 480,873 474,385 564,098 23.45%
NOSH 737,383 691,833 531,914 475,156 348,458 346,266 348,208 13.31%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.85% 26.69% 29.03% 32.89% 2.75% 0.82% 0.73% -
ROE 2.38% 23.52% 24.22% 46.88% 2.12% 0.55% 0.41% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 192.69 352.00 304.23 302.19 106.04 91.94 92.10 13.08%
EPS 6.46 85.37 85.98 99.38 2.92 0.75 0.67 45.86%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 3.63 3.55 2.12 1.38 1.37 1.62 8.94%
Adjusted Per Share Value based on latest NOSH - 485,393
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 102.07 174.93 116.24 103.14 26.54 22.87 23.04 28.14%
EPS 3.42 42.42 32.85 33.92 0.73 0.19 0.17 64.87%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
NAPS 1.4354 1.8039 1.3564 0.7236 0.3454 0.3408 0.4052 23.45%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 - - - - - - -
Price 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.72 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.36 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 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 -
Price 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.39 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 0.54 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