[LIONDIV] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -44.13%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,435,880 5,171,682 5,121,369 4,870,460 4,226,568 3,367,544 3,389,742 36.96%
PBT 413,596 856,987 1,108,144 1,430,012 2,311,504 606,041 760,564 -33.35%
Tax -102,104 -118,947 -127,134 -129,898 -109,548 -78,112 -73,800 24.13%
NP 311,492 738,040 981,009 1,300,114 2,201,956 527,929 686,764 -40.93%
-
NP to SH 169,524 604,618 847,302 1,181,236 2,114,360 470,875 638,221 -58.64%
-
Tax Rate 24.69% 13.88% 11.47% 9.08% 4.74% 12.89% 9.70% -
Total Cost 5,124,388 4,433,642 4,140,360 3,570,346 2,024,612 2,839,615 2,702,978 53.11%
-
Net Worth 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 37.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 17,532 - - - 54,120 30,742 -
Div Payout % - 2.90% - - - 11.49% 4.82% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,623,936 2,454,607 2,542,462 2,511,354 2,432,840 1,677,727 1,631,291 37.24%
NOSH 737,060 701,316 692,768 691,833 691,147 601,336 576,428 17.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.73% 14.27% 19.16% 26.69% 52.10% 15.68% 20.26% -
ROE 6.46% 24.63% 33.33% 47.04% 86.91% 28.07% 39.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 737.51 737.42 739.26 703.99 611.53 560.01 588.06 16.27%
EPS 23.00 86.21 122.31 170.74 305.92 78.31 110.72 -64.89%
DPS 0.00 2.50 0.00 0.00 0.00 9.00 5.33 -
NAPS 3.56 3.50 3.67 3.63 3.52 2.79 2.83 16.51%
Adjusted Per Share Value based on latest NOSH - 692,276
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 390.47 371.49 367.88 349.85 303.60 241.90 243.49 36.96%
EPS 12.18 43.43 60.86 84.85 151.88 33.82 45.84 -58.63%
DPS 0.00 1.26 0.00 0.00 0.00 3.89 2.21 -
NAPS 1.8848 1.7632 1.8263 1.8039 1.7475 1.2051 1.1718 37.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 - - - - - - -
Price 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.43 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.98 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 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 -
Price 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.92 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 0.54 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