[LIONDIV] YoY Cumulative 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- 3697.94%
YoY- 48205.0%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,841,027 2,542,307 2,232,791 405,080 435,570 441,659 418,801 44.65%
PBT 831,108 570,423 593,877 411,093 13,696 12,401 30,683 73.25%
Tax -95,351 -55,350 -74,943 -24,653 -12,896 -12,401 -20,705 28.97%
NP 735,757 515,073 518,934 386,440 800 0 9,978 104.71%
-
NP to SH 635,477 478,666 518,934 386,440 800 -1,049 9,978 99.77%
-
Tax Rate 11.47% 9.70% 12.62% 6.00% 94.16% 100.00% 67.48% -
Total Cost 3,105,270 2,027,234 1,713,857 18,640 434,770 441,659 408,823 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 - 23,057 - - - - - -
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 692,768 576,428 479,207 348,615 347,826 349,666 348,881 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 24.99% 29.34% 48.78% 56.27% 0.17% -0.19% 1.73% -
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 554.45 441.04 465.93 116.20 125.23 126.31 120.04 29.03%
EPS 91.73 83.04 108.29 110.85 0.23 -0.30 2.86 78.20%
DPS 0.00 4.00 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 275.91 182.62 160.38 29.10 31.29 31.73 30.08 44.65%
EPS 45.65 34.38 37.28 27.76 0.06 -0.08 0.72 99.62%
DPS 0.00 1.66 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