[LIONDIV] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -30.22%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,870,460 4,226,568 3,367,544 3,389,742 3,236,450 2,615,988 2,728,738 46.98%
PBT 1,430,012 2,311,504 606,041 760,564 1,011,718 159,016 597,308 78.67%
Tax -129,898 -109,548 -78,112 -73,800 -72,088 -47,408 -36,429 132.86%
NP 1,300,114 2,201,956 527,929 686,764 939,630 111,608 560,879 74.88%
-
NP to SH 1,181,236 2,114,360 470,875 638,221 914,680 105,916 556,524 64.93%
-
Tax Rate 9.08% 4.74% 12.89% 9.70% 7.13% 29.81% 6.10% -
Total Cost 3,570,346 2,024,612 2,839,615 2,702,978 2,296,820 2,504,380 2,167,859 39.33%
-
Net Worth 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 57.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 54,120 30,742 42,553 - 28,916 -
Div Payout % - - 11.49% 4.82% 4.65% - 5.20% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,511,354 2,432,840 1,677,727 1,631,291 1,888,296 1,103,291 1,267,521 57.55%
NOSH 691,833 691,147 601,336 576,428 531,914 501,496 481,947 27.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.69% 52.10% 15.68% 20.26% 29.03% 4.27% 20.55% -
ROE 47.04% 86.91% 28.07% 39.12% 48.44% 9.60% 43.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 703.99 611.53 560.01 588.06 608.45 521.64 566.19 15.58%
EPS 170.74 305.92 78.31 110.72 171.96 21.12 115.47 29.69%
DPS 0.00 0.00 9.00 5.33 8.00 0.00 6.00 -
NAPS 3.63 3.52 2.79 2.83 3.55 2.20 2.63 23.89%
Adjusted Per Share Value based on latest NOSH - 666,437
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 349.85 303.60 241.90 243.49 232.48 187.91 196.01 46.98%
EPS 84.85 151.88 33.82 45.84 65.70 7.61 39.98 64.92%
DPS 0.00 0.00 3.89 2.21 3.06 0.00 2.08 -
NAPS 1.8039 1.7475 1.2051 1.1718 1.3564 0.7925 0.9105 57.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 -
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