[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 763.59%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,226,568 3,367,544 3,389,742 3,236,450 2,615,988 2,728,738 2,977,054 26.29%
PBT 2,311,504 606,041 760,564 1,011,718 159,016 597,308 791,836 104.12%
Tax -109,548 -78,112 -73,800 -72,088 -47,408 -36,429 -99,924 6.31%
NP 2,201,956 527,929 686,764 939,630 111,608 560,879 691,912 116.20%
-
NP to SH 2,114,360 470,875 638,221 914,680 105,916 556,524 691,912 110.43%
-
Tax Rate 4.74% 12.89% 9.70% 7.13% 29.81% 6.10% 12.62% -
Total Cost 2,024,612 2,839,615 2,702,978 2,296,820 2,504,380 2,167,859 2,285,142 -7.74%
-
Net Worth 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 73.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 54,120 30,742 42,553 - 28,916 - -
Div Payout % - 11.49% 4.82% 4.65% - 5.20% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 1,063,841 73.48%
NOSH 691,147 601,336 576,428 531,914 501,496 481,947 479,207 27.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 52.10% 15.68% 20.26% 29.03% 4.27% 20.55% 23.24% -
ROE 86.91% 28.07% 39.12% 48.44% 9.60% 43.91% 65.04% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 611.53 560.01 588.06 608.45 521.64 566.19 621.25 -1.04%
EPS 305.92 78.31 110.72 171.96 21.12 115.47 144.39 64.88%
DPS 0.00 9.00 5.33 8.00 0.00 6.00 0.00 -
NAPS 3.52 2.79 2.83 3.55 2.20 2.63 2.22 35.93%
Adjusted Per Share Value based on latest NOSH - 562,188
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 303.60 241.90 243.49 232.48 187.91 196.01 213.85 26.29%
EPS 151.88 33.82 45.84 65.70 7.61 39.98 49.70 110.44%
DPS 0.00 3.89 2.21 3.06 0.00 2.08 0.00 -
NAPS 1.7475 1.2051 1.1718 1.3564 0.7925 0.9105 0.7642 73.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 25/05/05 -
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