[LIONDIV] QoQ Cumulative 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- 11.73%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,358,970 5,171,682 3,841,027 2,435,230 1,056,642 3,367,544 2,542,307 -34.10%
PBT 103,399 856,987 831,108 715,006 577,876 606,041 570,423 -67.93%
Tax -25,526 -118,947 -95,351 -64,949 -27,387 -78,112 -55,350 -40.28%
NP 77,873 738,040 735,757 650,057 550,489 527,929 515,073 -71.58%
-
NP to SH 42,381 604,618 635,477 590,618 528,590 470,875 478,666 -80.10%
-
Tax Rate 24.69% 13.88% 11.47% 9.08% 4.74% 12.89% 9.70% -
Total Cost 1,281,097 4,433,642 3,105,270 1,785,173 506,153 2,839,615 2,027,234 -26.33%
-
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 23,057 -
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 1.62% 24.63% 24.99% 23.52% 21.73% 28.07% 29.34% -
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 184.38 737.42 554.45 352.00 152.88 560.01 441.04 -44.06%
EPS 5.75 86.21 91.73 85.37 76.48 78.31 83.04 -83.11%
DPS 0.00 2.50 0.00 0.00 0.00 9.00 4.00 -
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 97.62 371.49 275.91 174.93 75.90 241.90 182.62 -34.10%
EPS 3.04 43.43 45.65 42.42 37.97 33.82 34.38 -80.12%
DPS 0.00 1.26 0.00 0.00 0.00 3.89 1.66 -
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 6.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 201.74 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.50 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 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.57 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.98 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 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