[LIONDIV] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 5.51%
YoY- 12422.9%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,157,352 4,184,549 2,911,097 1,819,526 668,058 612,680 623,266 37.18%
PBT 251,290 815,188 581,508 938,004 40,455 7,914 486 183.17%
Tax -80,156 -107,017 -33,209 -65,033 -33,484 -15,544 1,847 -
NP 171,134 708,171 548,299 872,971 6,971 -7,630 2,333 104.53%
-
NP to SH 61,635 604,153 541,653 872,971 6,971 -7,630 -14,300 -
-
Tax Rate 31.90% 13.13% 5.71% 6.93% 82.77% 196.41% -380.04% -
Total Cost 3,986,218 3,476,378 2,362,798 946,555 661,087 620,310 620,933 36.30%
-
Net Worth 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 23.52%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 18,181 33,511 51,898 19,237 173 174 174 116.94%
Div Payout % 29.50% 5.55% 9.58% 2.20% 2.49% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 564,092 23.52%
NOSH 740,000 692,276 562,188 485,393 351,346 348,159 348,205 13.38%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.12% 16.92% 18.83% 47.98% 1.04% -1.25% 0.37% -
ROE 3.07% 24.04% 27.14% 84.83% 1.44% -1.60% -2.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 561.80 604.46 517.82 374.86 190.14 175.98 178.99 20.99%
EPS 8.33 87.27 96.35 179.85 1.98 -2.19 -4.11 -
DPS 2.46 4.84 9.23 3.96 0.05 0.05 0.05 91.36%
NAPS 2.71 3.63 3.55 2.12 1.38 1.37 1.62 8.94%
Adjusted Per Share Value based on latest NOSH - 485,393
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 298.63 300.58 209.11 130.70 47.99 44.01 44.77 37.18%
EPS 4.43 43.40 38.91 62.71 0.50 -0.55 -1.03 -
DPS 1.31 2.41 3.73 1.38 0.01 0.01 0.01 125.27%
NAPS 1.4405 1.8051 1.4336 0.7392 0.3483 0.3426 0.4052 23.52%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 - - - - - - -
Price 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.05 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.34 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 20/02/02 -
Price 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.65 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.67 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 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