[LIONDIV] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.34%
YoY- 67799.34%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,232,791 1,435,866 650,563 753,160 405,080 369,500 245,521 335.10%
PBT 593,877 521,659 452,484 443,992 411,093 27,647 28,025 664.35%
Tax -74,943 -49,448 -24,007 -33,057 -24,653 -17,472 -16,023 179.41%
NP 518,934 472,211 428,477 410,935 386,440 10,175 12,002 1129.07%
-
NP to SH 518,934 472,211 428,477 410,935 386,440 10,175 12,002 1129.07%
-
Tax Rate 12.62% 9.48% 5.31% 7.45% 6.00% 63.20% 57.17% -
Total Cost 1,713,857 963,655 222,086 342,225 18,640 359,325 233,519 277.20%
-
Net Worth 1,063,841 1,007,332 971,697 482,807 686,772 480,873 481,475 69.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 17,881 - - - -
Div Payout % - - - 4.35% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,063,841 1,007,332 971,697 482,807 686,772 480,873 481,475 69.56%
NOSH 479,207 475,156 464,927 357,635 348,615 348,458 348,895 23.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 23.24% 32.89% 65.86% 54.56% 95.40% 2.75% 4.89% -
ROE 48.78% 46.88% 44.10% 85.11% 56.27% 2.12% 2.49% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 465.93 302.19 139.93 210.59 116.20 106.04 70.37 252.20%
EPS 108.29 99.38 92.16 114.90 110.85 2.92 3.44 894.89%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.22 2.12 2.09 1.35 1.97 1.38 1.38 37.25%
Adjusted Per Share Value based on latest NOSH - 384,744
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 160.38 103.14 46.73 54.10 29.10 26.54 17.64 335.02%
EPS 37.28 33.92 30.78 29.52 27.76 0.73 0.86 1131.18%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.7642 0.7236 0.698 0.3468 0.4933 0.3454 0.3459 69.54%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 21/02/05 24/11/04 17/08/04 20/05/04 26/02/04 20/11/03 -
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