[LIONDIV] YoY TTM 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- 614.5%
YoY- 130.91%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,770,189 2,732,172 1,158,202 655,314 593,354 626,659 685,464 32.84%
PBT 1,144,163 184,578 868,451 35,101 2,422 13,988 -18,462 -
Tax -93,647 -34,458 -41,041 -31,978 -12,525 -3,507 33,855 -
NP 1,050,516 150,120 827,410 3,123 -10,103 10,481 15,393 102.08%
-
NP to SH 972,986 154,526 827,410 3,123 -10,103 -8,404 -45,599 -
-
Tax Rate 8.18% 18.67% 4.73% 91.10% 517.13% 25.07% - -
Total Cost 2,719,673 2,582,052 330,792 652,191 603,457 616,178 670,071 26.28%
-
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 55,998 29,411 19,237 173 174 174 174 161.66%
Div Payout % 5.76% 19.03% 2.32% 5.55% 0.00% 0.00% 0.00% -
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 27.86% 5.49% 71.44% 0.48% -1.70% 1.67% 2.25% -
ROE 39.99% 14.01% 85.15% 0.65% -2.10% -1.47% -7.84% -
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 545.50 544.80 249.11 187.83 170.00 179.97 196.83 18.50%
EPS 140.78 30.81 177.97 0.90 -2.89 -2.41 -13.09 -
DPS 8.10 5.86 4.14 0.05 0.05 0.05 0.05 133.39%
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 270.82 196.26 83.20 47.07 42.62 45.01 49.24 32.84%
EPS 69.89 11.10 59.43 0.22 -0.73 -0.60 -3.28 -
DPS 4.02 2.11 1.38 0.01 0.01 0.01 0.01 171.54%
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