[LIONDIV] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 120.94%
YoY- -91.27%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,279,211 1,590,465 1,248,815 1,616,836 5,171,682 3,367,544 2,728,738 -11.85%
PBT -29,158 263,031 -576,706 117,934 856,987 606,041 597,308 -
Tax -22,960 -70,675 -47,025 -28,345 -118,947 -78,112 -46,613 -11.12%
NP -52,118 192,356 -623,731 89,589 738,040 527,929 550,695 -
-
NP to SH -52,118 192,356 -623,508 52,755 604,618 470,875 556,524 -
-
Tax Rate - 26.87% - 24.03% 13.88% 12.89% 7.80% -
Total Cost 1,331,329 1,398,109 1,872,546 1,527,247 4,433,642 2,839,615 2,178,043 -7.87%
-
Net Worth 2,801,666 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 19.11%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,008 13,919 13,919 7,331 18,181 55,998 29,411 -11.62%
Div Payout % 0.00% 7.24% 0.00% 13.90% 3.01% 11.89% 5.28% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,801,666 2,909,253 2,547,258 1,964,717 2,530,878 1,876,636 980,373 19.11%
NOSH 1,400,833 1,391,987 1,391,944 733,103 727,263 670,227 490,186 19.11%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -4.07% 12.09% -49.95% 5.54% 14.27% 15.68% 20.18% -
ROE -1.86% 6.61% -24.48% 2.69% 23.89% 25.09% 56.77% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 91.32 114.26 89.72 220.55 711.11 502.45 556.67 -26.00%
EPS -3.72 13.82 -44.79 7.20 83.14 70.26 113.53 -
DPS 1.00 1.00 1.00 1.00 2.50 8.36 6.00 -25.80%
NAPS 2.00 2.09 1.83 2.68 3.48 2.80 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 733,103
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 91.89 114.25 89.70 116.14 371.49 241.90 196.01 -11.85%
EPS -3.74 13.82 -44.79 3.79 43.43 33.82 39.98 -
DPS 1.01 1.00 1.00 0.53 1.31 4.02 2.11 -11.55%
NAPS 2.0125 2.0898 1.8297 1.4113 1.818 1.348 0.7042 19.11%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 - - - -
Price 0.51 0.40 0.56 1.26 0.00 0.00 0.00 -
P/RPS 0.56 0.35 0.62 0.57 0.00 0.00 0.00 -
P/EPS -13.71 2.89 -1.25 17.51 0.00 0.00 0.00 -
EY -7.30 34.55 -79.99 5.71 0.00 0.00 0.00 -
DY 1.96 2.50 1.79 0.79 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.31 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 27/08/09 28/08/08 27/08/07 15/08/06 16/08/05 -
Price 0.40 0.41 0.56 0.83 0.00 0.00 0.00 -
P/RPS 0.44 0.36 0.62 0.38 0.00 0.00 0.00 -
P/EPS -10.75 2.97 -1.25 11.53 0.00 0.00 0.00 -
EY -9.30 33.70 -79.99 8.67 0.00 0.00 0.00 -
DY 2.50 2.44 1.79 1.20 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.31 0.31 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