[LIONDIV] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -80.97%
YoY- -93.82%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,367,544 3,389,742 3,236,450 2,615,988 2,728,738 2,977,054 2,871,732 11.23%
PBT 606,041 760,564 1,011,718 159,016 597,308 791,836 1,043,318 -30.45%
Tax -78,112 -73,800 -72,088 -47,408 -36,429 -99,924 -98,896 -14.59%
NP 527,929 686,764 939,630 111,608 560,879 691,912 944,422 -32.21%
-
NP to SH 470,875 638,221 914,680 105,916 556,524 691,912 944,422 -37.20%
-
Tax Rate 12.89% 9.70% 7.13% 29.81% 6.10% 12.62% 9.48% -
Total Cost 2,839,615 2,702,978 2,296,820 2,504,380 2,167,859 2,285,142 1,927,310 29.57%
-
Net Worth 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 40.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 54,120 30,742 42,553 - 28,916 - - -
Div Payout % 11.49% 4.82% 4.65% - 5.20% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 40.63%
NOSH 601,336 576,428 531,914 501,496 481,947 479,207 475,156 17.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.68% 20.26% 29.03% 4.27% 20.55% 23.24% 32.89% -
ROE 28.07% 39.12% 48.44% 9.60% 43.91% 65.04% 93.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 560.01 588.06 608.45 521.64 566.19 621.25 604.38 -4.96%
EPS 78.31 110.72 171.96 21.12 115.47 144.39 198.76 -46.34%
DPS 9.00 5.33 8.00 0.00 6.00 0.00 0.00 -
NAPS 2.79 2.83 3.55 2.20 2.63 2.22 2.12 20.15%
Adjusted Per Share Value based on latest NOSH - 501,496
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 241.90 243.49 232.48 187.91 196.01 213.85 206.28 11.23%
EPS 33.82 45.84 65.70 7.61 39.98 49.70 67.84 -37.20%
DPS 3.89 2.21 3.06 0.00 2.08 0.00 0.00 -
NAPS 1.2051 1.1718 1.3564 0.7925 0.9105 0.7642 0.7236 40.63%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 -
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