[LIONDIV] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 29.0%
YoY- -275.4%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,590,465 1,529,585 1,486,448 1,395,240 1,248,815 1,329,661 1,693,578 -4.11%
PBT 263,031 169,801 -10,702 -405,612 -576,706 -344,680 70,616 140.86%
Tax -70,675 -61,624 -52,202 -37,048 -47,025 -10,376 -9,996 269.69%
NP 192,356 108,177 -62,904 -442,660 -623,731 -355,056 60,620 116.39%
-
NP to SH 192,356 108,177 -62,904 -442,660 -623,508 -355,060 60,620 116.39%
-
Tax Rate 26.87% 36.29% - - - - 14.16% -
Total Cost 1,398,109 1,421,408 1,549,352 1,837,900 1,872,546 1,684,717 1,632,958 -9.85%
-
Net Worth 2,908,954 2,699,794 2,477,192 2,352,501 2,561,811 3,229,505 3,795,701 -16.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,918 - - - 13,922 - - -
Div Payout % 7.24% - - - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,908,954 2,699,794 2,477,192 2,352,501 2,561,811 3,229,505 3,795,701 -16.29%
NOSH 1,391,844 1,391,646 1,391,681 1,392,012 1,392,288 1,392,028 1,390,366 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.09% 7.07% -4.23% -31.73% -49.95% -26.70% 3.58% -
ROE 6.61% 4.01% -2.54% -18.82% -24.34% -10.99% 1.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 114.27 109.91 106.81 100.23 89.70 95.52 121.81 -4.18%
EPS 13.82 7.77 -4.52 -31.80 -44.79 -25.51 4.36 116.23%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.09 1.94 1.78 1.69 1.84 2.32 2.73 -16.35%
Adjusted Per Share Value based on latest NOSH - 1,392,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 114.25 109.87 106.77 100.22 89.70 95.51 121.65 -4.10%
EPS 13.82 7.77 -4.52 -31.80 -44.79 -25.50 4.35 116.57%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.0895 1.9393 1.7794 1.6898 1.8402 2.3198 2.7265 -16.29%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.40 0.43 0.42 0.50 0.56 0.24 0.35 -
P/RPS 0.35 0.39 0.39 0.50 0.62 0.25 0.29 13.39%
P/EPS 2.89 5.53 -9.29 -1.57 -1.25 -0.94 8.03 -49.49%
EY 34.55 18.08 -10.76 -63.60 -79.97 -106.28 12.46 97.74%
DY 2.50 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.19 0.22 0.24 0.30 0.30 0.10 0.13 28.87%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 24/02/10 17/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.41 0.37 0.45 0.47 0.56 0.61 0.29 -
P/RPS 0.36 0.34 0.42 0.47 0.62 0.64 0.24 31.13%
P/EPS 2.97 4.76 -9.96 -1.48 -1.25 -2.39 6.65 -41.65%
EY 33.71 21.01 -10.04 -67.66 -79.97 -41.81 15.03 71.59%
DY 2.44 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.20 0.19 0.25 0.28 0.30 0.26 0.11 49.13%

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