[LIONDIV] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -19.57%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,389,742 3,236,450 2,615,988 2,728,738 2,977,054 2,871,732 2,602,252 19.29%
PBT 760,564 1,011,718 159,016 597,308 791,836 1,043,318 1,809,936 -43.92%
Tax -73,800 -72,088 -47,408 -36,429 -99,924 -98,896 -96,028 -16.11%
NP 686,764 939,630 111,608 560,879 691,912 944,422 1,713,908 -45.67%
-
NP to SH 638,221 914,680 105,916 556,524 691,912 944,422 1,713,908 -48.27%
-
Tax Rate 9.70% 7.13% 29.81% 6.10% 12.62% 9.48% 5.31% -
Total Cost 2,702,978 2,296,820 2,504,380 2,167,859 2,285,142 1,927,310 888,344 110.12%
-
Net Worth 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 41.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 30,742 42,553 - 28,916 - - - -
Div Payout % 4.82% 4.65% - 5.20% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 41.29%
NOSH 576,428 531,914 501,496 481,947 479,207 475,156 464,927 15.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.26% 29.03% 4.27% 20.55% 23.24% 32.89% 65.86% -
ROE 39.12% 48.44% 9.60% 43.91% 65.04% 93.75% 176.38% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 588.06 608.45 521.64 566.19 621.25 604.38 559.71 3.35%
EPS 110.72 171.96 21.12 115.47 144.39 198.76 368.64 -55.18%
DPS 5.33 8.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.83 3.55 2.20 2.63 2.22 2.12 2.09 22.41%
Adjusted Per Share Value based on latest NOSH - 490,186
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 243.49 232.48 187.91 196.01 213.85 206.28 186.92 19.29%
EPS 45.84 65.70 7.61 39.98 49.70 67.84 123.11 -48.27%
DPS 2.21 3.06 0.00 2.08 0.00 0.00 0.00 -
NAPS 1.1718 1.3564 0.7925 0.9105 0.7642 0.7236 0.698 41.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 -
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