[LIONDIV] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 7.6%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,147,189 997,246 1,476,119 3,841,027 2,542,307 2,232,791 405,080 18.93%
PBT 127,351 -258,510 118,255 831,108 570,423 593,877 411,093 -17.73%
Tax -46,218 -7,782 -28,002 -95,351 -55,350 -74,943 -24,653 11.03%
NP 81,133 -266,292 90,253 735,757 515,073 518,934 386,440 -22.89%
-
NP to SH 81,133 -266,295 54,737 635,477 478,666 518,934 386,440 -22.89%
-
Tax Rate 36.29% - 23.68% 11.47% 9.70% 12.62% 6.00% -
Total Cost 1,066,056 1,263,538 1,385,866 3,105,270 2,027,234 1,713,857 18,640 96.22%
-
Net Worth 2,699,794 3,229,505 1,977,023 2,542,462 1,631,291 1,063,841 686,772 25.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 23,057 - - -
Div Payout % - - - - 4.82% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,699,794 3,229,505 1,977,023 2,542,462 1,631,291 1,063,841 686,772 25.61%
NOSH 1,391,646 1,392,028 737,695 692,768 576,428 479,207 348,615 25.93%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.07% -26.70% 6.11% 19.16% 20.26% 23.24% 95.40% -
ROE 3.01% -8.25% 2.77% 24.99% 29.34% 48.78% 56.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.43 71.64 200.10 554.45 441.04 465.93 116.20 -5.55%
EPS 5.83 -19.13 7.42 91.73 83.04 108.29 110.85 -38.77%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.94 2.32 2.68 3.67 2.83 2.22 1.97 -0.25%
Adjusted Per Share Value based on latest NOSH - 694,411
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.40 71.63 106.03 275.91 182.62 160.38 29.10 18.93%
EPS 5.83 -19.13 3.93 45.65 34.38 37.28 27.76 -22.89%
DPS 0.00 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 1.9393 2.3198 1.4201 1.8263 1.1718 0.7642 0.4933 25.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 - - - - -
Price 0.43 0.24 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.34 0.62 0.00 0.00 0.00 0.00 -
P/EPS 7.38 -1.25 16.71 0.00 0.00 0.00 0.00 -
EY 13.56 -79.71 5.98 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 0.22 0.10 0.46 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 22/05/07 23/05/06 25/05/05 20/05/04 -
Price 0.37 0.61 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.45 0.85 0.62 0.00 0.00 0.00 0.00 -
P/EPS 6.35 -3.19 16.71 0.00 0.00 0.00 0.00 -
EY 15.76 -31.36 5.98 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 0.19 0.26 0.46 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