[LIONDIV] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 317.08%
YoY- 3470.05%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,728,738 2,977,054 2,871,732 2,602,252 753,160 540,106 739,000 139.08%
PBT 597,308 791,836 1,043,318 1,809,936 443,992 548,124 55,294 389.37%
Tax -36,429 -99,924 -98,896 -96,028 -33,057 -32,870 -34,944 2.81%
NP 560,879 691,912 944,422 1,713,908 410,935 515,253 20,350 814.28%
-
NP to SH 556,524 691,912 944,422 1,713,908 410,935 515,253 20,350 809.54%
-
Tax Rate 6.10% 12.62% 9.48% 5.31% 7.45% 6.00% 63.20% -
Total Cost 2,167,859 2,285,142 1,927,310 888,344 342,225 24,853 718,650 108.91%
-
Net Worth 1,267,521 1,063,841 1,007,332 971,697 482,807 686,772 480,873 90.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 28,916 - - - 17,881 - - -
Div Payout % 5.20% - - - 4.35% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,267,521 1,063,841 1,007,332 971,697 482,807 686,772 480,873 90.92%
NOSH 481,947 479,207 475,156 464,927 357,635 348,615 348,458 24.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.55% 23.24% 32.89% 65.86% 54.56% 95.40% 2.75% -
ROE 43.91% 65.04% 93.75% 176.38% 85.11% 75.03% 4.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 566.19 621.25 604.38 559.71 210.59 154.93 212.08 92.56%
EPS 115.47 144.39 198.76 368.64 114.90 147.80 5.84 632.53%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.63 2.22 2.12 2.09 1.35 1.97 1.38 53.77%
Adjusted Per Share Value based on latest NOSH - 464,927
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 196.01 213.85 206.28 186.92 54.10 38.80 53.08 139.09%
EPS 39.98 49.70 67.84 123.11 29.52 37.01 1.46 810.33%
DPS 2.08 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.9105 0.7642 0.7236 0.698 0.3468 0.4933 0.3454 90.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 26/02/04 -
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