[LIONDIV] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -26.22%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,121,369 4,870,460 4,226,568 3,367,544 3,389,742 3,236,450 2,615,988 56.55%
PBT 1,108,144 1,430,012 2,311,504 606,041 760,564 1,011,718 159,016 265.27%
Tax -127,134 -129,898 -109,548 -78,112 -73,800 -72,088 -47,408 93.13%
NP 981,009 1,300,114 2,201,956 527,929 686,764 939,630 111,608 326.47%
-
NP to SH 847,302 1,181,236 2,114,360 470,875 638,221 914,680 105,916 300.49%
-
Tax Rate 11.47% 9.08% 4.74% 12.89% 9.70% 7.13% 29.81% -
Total Cost 4,140,360 3,570,346 2,024,612 2,839,615 2,702,978 2,296,820 2,504,380 39.85%
-
Net Worth 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 74.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 54,120 30,742 42,553 - -
Div Payout % - - - 11.49% 4.82% 4.65% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 74.55%
NOSH 692,768 691,833 691,147 601,336 576,428 531,914 501,496 24.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.16% 26.69% 52.10% 15.68% 20.26% 29.03% 4.27% -
ROE 33.33% 47.04% 86.91% 28.07% 39.12% 48.44% 9.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 739.26 703.99 611.53 560.01 588.06 608.45 521.64 26.19%
EPS 122.31 170.74 305.92 78.31 110.72 171.96 21.12 222.83%
DPS 0.00 0.00 0.00 9.00 5.33 8.00 0.00 -
NAPS 3.67 3.63 3.52 2.79 2.83 3.55 2.20 40.70%
Adjusted Per Share Value based on latest NOSH - 670,227
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 367.88 349.85 303.60 241.90 243.49 232.48 187.91 56.56%
EPS 60.86 84.85 151.88 33.82 45.84 65.70 7.61 300.41%
DPS 0.00 0.00 0.00 3.89 2.21 3.06 0.00 -
NAPS 1.8263 1.8039 1.7475 1.2051 1.1718 1.3564 0.7925 74.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 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 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 -
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