[LIONDIV] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5423.35%
YoY- 6469.45%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,666,264 3,038,254 2,580,871 586,416 608,942 637,230 651,602 38.81%
PBT 866,726 573,854 626,776 424,770 7,748 2,781 -2,926 -
Tax -118,113 -27,020 -83,347 -39,737 -13,793 -3,830 18,319 -
NP 748,613 546,834 543,429 385,033 -6,045 -1,049 15,393 90.99%
-
NP to SH 627,686 516,256 543,429 385,033 -6,045 -14,519 -28,156 -
-
Tax Rate 13.63% 4.71% 13.30% 9.35% 178.02% 137.72% - -
Total Cost 3,917,651 2,491,420 2,037,442 201,383 614,987 638,279 636,209 35.36%
-
Net Worth 2,548,491 1,886,018 1,081,596 686,971 469,984 561,342 573,510 28.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 33,511 51,898 19,237 173 174 174 174 140.21%
Div Payout % 5.34% 10.05% 3.54% 0.05% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,548,491 1,886,018 1,081,596 686,971 469,984 561,342 573,510 28.20%
NOSH 694,411 666,437 487,205 348,716 345,576 348,659 347,582 12.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.04% 18.00% 21.06% 65.66% -0.99% -0.16% 2.36% -
ROE 24.63% 27.37% 50.24% 56.05% -1.29% -2.59% -4.91% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 671.97 455.89 529.73 168.16 176.21 182.77 187.47 23.69%
EPS 90.39 77.47 111.54 110.41 -1.75 -4.16 -8.10 -
DPS 4.83 7.79 3.95 0.05 0.05 0.05 0.05 114.13%
NAPS 3.67 2.83 2.22 1.97 1.36 1.61 1.65 14.24%
Adjusted Per Share Value based on latest NOSH - 348,716
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 335.18 218.24 185.39 42.12 43.74 45.77 46.81 38.81%
EPS 45.09 37.08 39.04 27.66 -0.43 -1.04 -2.02 -
DPS 2.41 3.73 1.38 0.01 0.01 0.01 0.01 149.35%
NAPS 1.8306 1.3548 0.7769 0.4935 0.3376 0.4032 0.412 28.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 23/05/06 25/05/05 20/05/04 05/05/03 20/05/02 24/05/01 -
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