[LIONDIV] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -37.91%
YoY- 11.54%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,145,250 1,042,725 4,157,352 4,184,549 2,911,097 1,819,526 668,058 9.39%
PBT -617,365 43,933 251,290 815,188 581,508 938,004 40,455 -
Tax -68,128 -7,185 -80,156 -107,017 -33,209 -65,033 -33,484 12.55%
NP -685,493 36,748 171,134 708,171 548,299 872,971 6,971 -
-
NP to SH -685,270 35,430 61,635 604,153 541,653 872,971 6,971 -
-
Tax Rate - 16.35% 31.90% 13.13% 5.71% 6.93% 82.77% -
Total Cost 1,830,743 1,005,977 3,986,218 3,476,378 2,362,798 946,555 661,087 18.48%
-
Net Worth 2,478,016 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 484,857 31.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,919 7,331 18,181 33,511 51,898 19,237 173 107.63%
Div Payout % 0.00% 20.69% 29.50% 5.55% 9.58% 2.20% 2.49% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,478,016 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 484,857 31.21%
NOSH 1,392,144 1,395,063 740,000 692,276 562,188 485,393 351,346 25.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -59.86% 3.52% 4.12% 16.92% 18.83% 47.98% 1.04% -
ROE -27.65% 0.93% 3.07% 24.04% 27.14% 84.83% 1.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.27 74.74 561.80 604.46 517.82 374.86 190.14 -13.02%
EPS -49.22 2.54 8.33 87.27 96.35 179.85 1.98 -
DPS 1.00 0.53 2.46 4.84 9.23 3.96 0.05 64.67%
NAPS 1.78 2.73 2.71 3.63 3.55 2.12 1.38 4.32%
Adjusted Per Share Value based on latest NOSH - 692,276
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.27 74.90 298.63 300.58 209.11 130.70 47.99 9.39%
EPS -49.22 2.54 4.43 43.40 38.91 62.71 0.50 -
DPS 1.00 0.53 1.31 2.41 3.73 1.38 0.01 115.29%
NAPS 1.78 2.7357 1.4405 1.8051 1.4336 0.7392 0.3483 31.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 - - - - -
Price 0.42 0.35 1.92 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.47 0.34 0.00 0.00 0.00 0.00 -
P/EPS -0.85 13.78 23.05 0.00 0.00 0.00 0.00 -
EY -117.20 7.26 4.34 0.00 0.00 0.00 0.00 -
DY 2.38 1.50 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.13 0.71 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 26/02/07 23/02/06 21/02/05 26/02/04 -
Price 0.45 0.29 1.47 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.39 0.26 0.00 0.00 0.00 0.00 -
P/EPS -0.91 11.42 17.65 0.00 0.00 0.00 0.00 -
EY -109.39 8.76 5.67 0.00 0.00 0.00 0.00 -
DY 2.22 1.81 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.11 0.54 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