[LIONDIV] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 123.21%
YoY- 191.36%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,184,549 2,911,097 1,819,526 668,058 612,680 623,266 660,914 35.99%
PBT 815,188 581,508 938,004 40,455 7,914 486 -9,297 -
Tax -107,017 -33,209 -65,033 -33,484 -15,544 1,847 24,690 -
NP 708,171 548,299 872,971 6,971 -7,630 2,333 15,393 89.23%
-
NP to SH 604,153 541,653 872,971 6,971 -7,630 -14,300 -38,680 -
-
Tax Rate 13.13% 5.71% 6.93% 82.77% 196.41% -380.04% - -
Total Cost 3,476,378 2,362,798 946,555 661,087 620,310 620,933 645,521 32.37%
-
Net Worth 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 571,661 27.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 33,511 51,898 19,237 173 174 174 174 140.21%
Div Payout % 5.55% 9.58% 2.20% 2.49% 0.00% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 571,661 27.97%
NOSH 692,276 562,188 485,393 351,346 348,159 348,205 346,461 12.22%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.92% 18.83% 47.98% 1.04% -1.25% 0.37% 2.33% -
ROE 24.04% 27.14% 84.83% 1.44% -1.60% -2.54% -6.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 604.46 517.82 374.86 190.14 175.98 178.99 190.76 21.18%
EPS 87.27 96.35 179.85 1.98 -2.19 -4.11 -11.16 -
DPS 4.84 9.23 3.96 0.05 0.05 0.05 0.05 114.20%
NAPS 3.63 3.55 2.12 1.38 1.37 1.62 1.65 14.03%
Adjusted Per Share Value based on latest NOSH - 351,346
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 300.58 209.11 130.70 47.99 44.01 44.77 47.47 35.99%
EPS 43.40 38.91 62.71 0.50 -0.55 -1.03 -2.78 -
DPS 2.41 3.73 1.38 0.01 0.01 0.01 0.01 149.35%
NAPS 1.8051 1.4336 0.7392 0.3483 0.3426 0.4052 0.4106 27.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 26/02/01 -
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