[LIONDIV] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 9.89%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,476,119 3,841,027 2,542,307 2,232,791 405,080 435,570 441,659 22.25%
PBT 118,255 831,108 570,423 593,877 411,093 13,696 12,401 45.57%
Tax -28,002 -95,351 -55,350 -74,943 -24,653 -12,896 -12,401 14.52%
NP 90,253 735,757 515,073 518,934 386,440 800 0 -
-
NP to SH 54,737 635,477 478,666 518,934 386,440 800 -1,049 -
-
Tax Rate 23.68% 11.47% 9.70% 12.62% 6.00% 94.16% 100.00% -
Total Cost 1,385,866 3,105,270 2,027,234 1,713,857 18,640 434,770 441,659 20.97%
-
Net Worth 1,977,023 2,542,462 1,631,291 1,063,841 686,772 473,043 562,963 23.26%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 23,057 - - - - -
Div Payout % - - 4.82% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,977,023 2,542,462 1,631,291 1,063,841 686,772 473,043 562,963 23.26%
NOSH 737,695 692,768 576,428 479,207 348,615 347,826 349,666 13.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.11% 19.16% 20.26% 23.24% 95.40% 0.18% 0.00% -
ROE 2.77% 24.99% 29.34% 48.78% 56.27% 0.17% -0.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 200.10 554.45 441.04 465.93 116.20 125.23 126.31 7.96%
EPS 7.42 91.73 83.04 108.29 110.85 0.23 -0.30 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 3.67 2.83 2.22 1.97 1.36 1.61 8.85%
Adjusted Per Share Value based on latest NOSH - 487,205
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 106.03 275.91 182.62 160.38 29.10 31.29 31.73 22.24%
EPS 3.93 45.65 34.38 37.28 27.76 0.06 -0.08 -
DPS 0.00 0.00 1.66 0.00 0.00 0.00 0.00 -
NAPS 1.4201 1.8263 1.1718 0.7642 0.4933 0.3398 0.4044 23.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 - - - - - - -
Price 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.71 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.98 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 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 22/05/07 23/05/06 25/05/05 20/05/04 05/05/03 20/05/02 -
Price 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.71 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.98 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 0.46 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