[LIONDIV] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 12.4%
YoY- -91.93%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 444,860 1,616,836 1,476,119 1,420,900 1,358,970 5,171,682 3,841,027 -76.14%
PBT 65,365 117,934 118,255 109,309 103,399 856,987 831,108 -81.55%
Tax -2,271 -28,345 -28,002 -26,158 -25,526 -118,947 -95,351 -91.66%
NP 63,094 89,589 90,253 83,151 77,873 738,040 735,757 -80.46%
-
NP to SH 63,094 52,755 54,737 47,635 42,381 604,618 635,477 -78.46%
-
Tax Rate 3.47% 24.03% 23.68% 23.93% 24.69% 13.88% 11.47% -
Total Cost 381,766 1,527,247 1,385,866 1,337,749 1,281,097 4,433,642 3,105,270 -75.18%
-
Net Worth 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 2,542,462 -13.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 7,370 - - - 17,532 - -
Div Payout % - 13.97% - - - 2.90% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,049,080 1,982,549 1,977,023 1,998,310 2,623,936 2,454,607 2,542,462 -13.36%
NOSH 737,079 737,007 737,695 737,383 737,060 701,316 692,768 4.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.18% 5.54% 6.11% 5.85% 5.73% 14.27% 19.16% -
ROE 3.08% 2.66% 2.77% 2.38% 1.62% 24.63% 24.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.35 219.38 200.10 192.69 184.38 737.42 554.45 -77.11%
EPS 8.56 7.16 7.42 6.46 5.75 86.21 91.73 -79.33%
DPS 0.00 1.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.78 2.69 2.68 2.71 3.56 3.50 3.67 -16.86%
Adjusted Per Share Value based on latest NOSH - 740,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.95 116.14 106.03 102.07 97.62 371.49 275.91 -76.14%
EPS 4.53 3.79 3.93 3.42 3.04 43.43 45.65 -78.47%
DPS 0.00 0.53 0.00 0.00 0.00 1.26 0.00 -
NAPS 1.4719 1.4241 1.4201 1.4354 1.8848 1.7632 1.8263 -13.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.55 1.26 1.24 1.92 11.60 0.00 0.00 -
P/RPS 0.91 0.57 0.62 1.00 6.29 0.00 0.00 -
P/EPS 6.43 17.60 16.71 29.72 201.74 0.00 0.00 -
EY 15.56 5.68 5.98 3.36 0.50 0.00 0.00 -
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.47 0.46 0.71 3.26 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 22/05/07 -
Price 0.36 0.83 1.24 1.47 1.93 0.00 0.00 -
P/RPS 0.60 0.38 0.62 0.76 1.05 0.00 0.00 -
P/EPS 4.21 11.60 16.71 22.76 33.57 0.00 0.00 -
EY 23.78 8.62 5.98 4.39 2.98 0.00 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.31 0.46 0.54 0.54 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