[LIONDIV] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 953.02%
YoY- 45.09%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,056,642 653,997 650,563 245,521 207,113 228,790 216,503 30.22%
PBT 577,876 39,754 452,484 28,025 20,297 24,328 31,403 62.44%
Tax -27,387 -11,852 -24,007 -16,023 -12,025 -13,847 -16,010 9.35%
NP 550,489 27,902 428,477 12,002 8,272 10,481 15,393 81.46%
-
NP to SH 528,590 26,479 428,477 12,002 8,272 10,481 15,393 80.23%
-
Tax Rate 4.74% 29.81% 5.31% 57.17% 59.25% 56.92% 50.98% -
Total Cost 506,153 626,095 222,086 233,519 198,841 218,309 201,110 16.62%
-
Net Worth 2,432,840 1,103,291 971,697 481,475 481,660 571,057 581,590 26.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,432,840 1,103,291 971,697 481,475 481,660 571,057 581,590 26.92%
NOSH 691,147 501,496 464,927 348,895 349,029 348,205 348,257 12.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 52.10% 4.27% 65.86% 4.89% 3.99% 4.58% 7.11% -
ROE 21.73% 2.40% 44.10% 2.49% 1.72% 1.84% 2.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 152.88 130.41 139.93 70.37 59.34 65.71 62.17 16.17%
EPS 76.48 5.28 92.16 3.44 2.37 3.01 4.42 60.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 2.20 2.09 1.38 1.38 1.64 1.67 13.22%
Adjusted Per Share Value based on latest NOSH - 348,895
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.90 46.98 46.73 17.64 14.88 16.43 15.55 30.22%
EPS 37.97 1.90 30.78 0.86 0.59 0.75 1.11 80.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7475 0.7925 0.698 0.3459 0.346 0.4102 0.4178 26.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 16/11/05 24/11/04 20/11/03 26/11/02 28/11/01 27/11/00 -
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