[LIONDIV] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 65.89%
YoY- -106.61%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,561,455 2,032,037 1,405,862 1,584,449 1,386,897 1,152,765 702,726 24.04%
PBT -709,916 -118,570 -297,619 6,716 335,314 -743,474 79,900 -
Tax -97,762 -51,458 -15,913 -24,491 -66,255 -54,016 -5,090 63.61%
NP -807,678 -170,028 -313,532 -17,775 269,059 -797,490 74,810 -
-
NP to SH -657,722 -186,157 -313,532 -17,775 269,059 -797,267 73,468 -
-
Tax Rate - - - 364.67% 19.76% - 6.37% -
Total Cost 3,369,133 2,202,065 1,719,394 1,602,224 1,117,838 1,950,255 627,916 32.29%
-
Net Worth 501,630 1,697,278 2,187,784 2,641,599 3,089,985 2,352,501 2,049,080 -20.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 13,904 13,916 14,008 13,919 13,919 7,331 -
Div Payout % - 0.00% 0.00% 0.00% 5.17% 0.00% 9.98% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 501,630 1,697,278 2,187,784 2,641,599 3,089,985 2,352,501 2,049,080 -20.89%
NOSH 1,392,147 1,392,147 1,392,147 1,270,000 1,391,885 1,392,012 737,079 11.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -31.53% -8.37% -22.30% -1.12% 19.40% -69.18% 10.65% -
ROE -131.12% -10.97% -14.33% -0.67% 8.71% -33.89% 3.59% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 183.83 146.06 100.89 124.76 99.64 82.81 95.34 11.55%
EPS -47.20 -13.38 -22.50 -1.40 19.33 -57.27 9.97 -
DPS 0.00 1.00 1.00 1.10 1.00 1.00 1.00 -
NAPS 0.36 1.22 1.57 2.08 2.22 1.69 2.78 -28.86%
Adjusted Per Share Value based on latest NOSH - 1,270,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 183.99 145.96 100.99 113.81 99.62 82.80 50.48 24.04%
EPS -47.25 -13.37 -22.52 -1.28 19.33 -57.27 5.28 -
DPS 0.00 1.00 1.00 1.01 1.00 1.00 0.53 -
NAPS 0.3603 1.2192 1.5715 1.8975 2.2196 1.6898 1.4719 -20.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.145 0.22 0.28 0.31 0.49 0.50 0.55 -
P/RPS 0.08 0.15 0.28 0.25 0.49 0.60 0.58 -28.10%
P/EPS -0.31 -1.64 -1.24 -22.15 2.53 -0.87 5.52 -
EY -325.53 -60.82 -80.36 -4.51 39.45 -114.55 18.12 -
DY 0.00 4.55 3.57 3.56 2.04 2.00 1.82 -
P/NAPS 0.40 0.18 0.18 0.15 0.22 0.30 0.20 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 28/11/12 23/11/11 29/11/10 17/11/09 18/11/08 -
Price 0.11 0.21 0.28 0.34 0.50 0.47 0.36 -
P/RPS 0.06 0.14 0.28 0.27 0.50 0.57 0.38 -26.47%
P/EPS -0.23 -1.57 -1.24 -24.29 2.59 -0.82 3.61 -
EY -429.11 -63.72 -80.36 -4.12 38.66 -121.86 27.69 -
DY 0.00 4.76 3.57 3.24 2.00 2.13 2.78 -
P/NAPS 0.31 0.17 0.18 0.16 0.23 0.28 0.13 15.57%

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