[LIONDIV] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 9.89%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,618,225 653,997 2,728,738 2,232,791 1,435,866 650,563 753,160 66.27%
PBT 505,859 39,754 597,308 593,877 521,659 452,484 443,992 9.06%
Tax -36,044 -11,852 -36,429 -74,943 -49,448 -24,007 -33,057 5.91%
NP 469,815 27,902 560,879 518,934 472,211 428,477 410,935 9.31%
-
NP to SH 457,340 26,479 556,524 518,934 472,211 428,477 410,935 7.37%
-
Tax Rate 7.13% 29.81% 6.10% 12.62% 9.48% 5.31% 7.45% -
Total Cost 1,148,410 626,095 2,167,859 1,713,857 963,655 222,086 342,225 123.64%
-
Net Worth 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 147.61%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 21,276 - 28,916 - - - 17,881 12.25%
Div Payout % 4.65% - 5.20% - - - 4.35% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,888,296 1,103,291 1,267,521 1,063,841 1,007,332 971,697 482,807 147.61%
NOSH 531,914 501,496 481,947 479,207 475,156 464,927 357,635 30.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 29.03% 4.27% 20.55% 23.24% 32.89% 65.86% 54.56% -
ROE 24.22% 2.40% 43.91% 48.78% 46.88% 44.10% 85.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 304.23 130.41 566.19 465.93 302.19 139.93 210.59 27.70%
EPS 85.98 5.28 115.47 108.29 99.38 92.16 114.90 -17.53%
DPS 4.00 0.00 6.00 0.00 0.00 0.00 5.00 -13.78%
NAPS 3.55 2.20 2.63 2.22 2.12 2.09 1.35 90.18%
Adjusted Per Share Value based on latest NOSH - 487,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 116.24 46.98 196.01 160.38 103.14 46.73 54.10 66.27%
EPS 32.85 1.90 39.98 37.28 33.92 30.78 29.52 7.36%
DPS 1.53 0.00 2.08 0.00 0.00 0.00 1.28 12.59%
NAPS 1.3564 0.7925 0.9105 0.7642 0.7236 0.698 0.3468 147.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 -
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