[LIONDIV] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.05%
YoY- -2034.15%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,210,592 1,647,937 1,331,613 1,145,250 1,042,725 4,157,352 4,184,549 -18.65%
PBT -379,386 30,443 210,019 -617,365 43,933 251,290 815,188 -
Tax -15,354 -22,209 -56,178 -68,128 -7,185 -80,156 -107,017 -27.62%
NP -394,740 8,234 153,841 -685,493 36,748 171,134 708,171 -
-
NP to SH -394,740 8,234 153,841 -685,270 35,430 61,635 604,153 -
-
Tax Rate - 72.95% 26.75% - 16.35% 31.90% 13.13% -
Total Cost 1,605,332 1,639,703 1,177,772 1,830,743 1,005,977 3,986,218 3,476,378 -12.07%
-
Net Worth 2,019,019 2,853,901 2,974,930 2,478,016 3,808,524 2,005,400 2,512,964 -3.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,916 14,008 13,919 13,919 7,331 18,181 33,511 -13.61%
Div Payout % 0.00% 170.13% 9.05% 0.00% 20.69% 29.50% 5.55% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,019,019 2,853,901 2,974,930 2,478,016 3,808,524 2,005,400 2,512,964 -3.57%
NOSH 1,392,147 1,392,147 1,390,154 1,392,144 1,395,063 740,000 692,276 12.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.61% 0.50% 11.55% -59.86% 3.52% 4.12% 16.92% -
ROE -19.55% 0.29% 5.17% -27.65% 0.93% 3.07% 24.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.94 118.37 95.79 82.27 74.74 561.80 604.46 -27.59%
EPS -28.35 0.59 11.07 -49.22 2.54 8.33 87.27 -
DPS 1.00 1.01 1.00 1.00 0.53 2.46 4.84 -23.09%
NAPS 1.45 2.05 2.14 1.78 2.73 2.71 3.63 -14.17%
Adjusted Per Share Value based on latest NOSH - 1,392,144
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.96 118.37 95.65 82.27 74.90 298.63 300.58 -18.65%
EPS -28.35 0.59 11.05 -49.22 2.54 4.43 43.40 -
DPS 1.00 1.01 1.00 1.00 0.53 1.31 2.41 -13.62%
NAPS 1.4503 2.05 2.1369 1.78 2.7357 1.4405 1.8051 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.28 0.34 0.50 0.42 0.35 1.92 0.00 -
P/RPS 0.32 0.29 0.52 0.51 0.47 0.34 0.00 -
P/EPS -0.99 57.48 4.52 -0.85 13.78 23.05 0.00 -
EY -101.25 1.74 22.13 -117.20 7.26 4.34 0.00 -
DY 3.57 2.96 2.00 2.38 1.50 1.28 0.00 -
P/NAPS 0.19 0.17 0.23 0.24 0.13 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 21/02/12 23/02/11 24/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.265 0.38 0.49 0.45 0.29 1.47 0.00 -
P/RPS 0.30 0.32 0.51 0.55 0.39 0.26 0.00 -
P/EPS -0.93 64.25 4.43 -0.91 11.42 17.65 0.00 -
EY -106.98 1.56 22.58 -109.39 8.76 5.67 0.00 -
DY 3.77 2.65 2.04 2.22 1.81 1.67 0.00 -
P/NAPS 0.18 0.19 0.23 0.25 0.11 0.54 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