[LIONDIV] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 89.96%
YoY- 92.31%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,367,544 2,728,738 753,160 616,906 615,031 614,372 691,698 30.17%
PBT 606,041 597,308 443,992 27,373 6,453 21,063 -39,430 -
Tax -78,112 -46,613 -33,057 -27,980 -14,347 -5,670 39,430 -
NP 527,929 550,695 410,935 -607 -7,894 15,393 0 -
-
NP to SH 470,875 556,524 410,935 -607 -7,894 -3,492 -65,768 -
-
Tax Rate 12.89% 7.80% 7.45% 102.22% 222.33% 26.92% - -
Total Cost 2,839,615 2,178,043 342,225 617,513 622,925 598,979 691,698 26.52%
-
Net Worth 1,876,636 980,373 384,744 464,645 550,202 561,670 560,819 22.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 55,998 29,411 19,237 173 174 174 174 161.66%
Div Payout % 11.89% 5.28% 4.68% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,876,636 980,373 384,744 464,645 550,202 561,670 560,819 22.28%
NOSH 670,227 490,186 384,744 346,749 348,229 348,863 348,334 11.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.68% 20.18% 54.56% -0.10% -1.28% 2.51% 0.00% -
ROE 25.09% 56.77% 106.81% -0.13% -1.43% -0.62% -11.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 502.45 556.67 195.76 177.91 176.62 176.11 198.57 16.72%
EPS 70.26 113.53 106.81 -0.18 -2.27 -1.00 -18.88 -
DPS 8.36 6.00 5.00 0.05 0.05 0.05 0.05 134.62%
NAPS 2.80 2.00 1.00 1.34 1.58 1.61 1.61 9.65%
Adjusted Per Share Value based on latest NOSH - 346,749
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 241.90 196.01 54.10 44.31 44.18 44.13 49.69 30.16%
EPS 33.82 39.98 29.52 -0.04 -0.57 -0.25 -4.72 -
DPS 4.02 2.11 1.38 0.01 0.01 0.01 0.01 171.54%
NAPS 1.348 0.7042 0.2764 0.3338 0.3952 0.4035 0.4028 22.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 16/08/05 17/08/04 26/08/03 21/08/02 29/08/01 29/08/00 -
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