[LIONDIV] QoQ Cumulative 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- 4.66%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,435,230 1,056,642 3,367,544 2,542,307 1,618,225 653,997 2,728,738 -7.28%
PBT 715,006 577,876 606,041 570,423 505,859 39,754 597,308 12.70%
Tax -64,949 -27,387 -78,112 -55,350 -36,044 -11,852 -36,429 46.87%
NP 650,057 550,489 527,929 515,073 469,815 27,902 560,879 10.30%
-
NP to SH 590,618 528,590 470,875 478,666 457,340 26,479 556,524 4.03%
-
Tax Rate 9.08% 4.74% 12.89% 9.70% 7.13% 29.81% 6.10% -
Total Cost 1,785,173 506,153 2,839,615 2,027,234 1,148,410 626,095 2,167,859 -12.11%
-
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 23,057 21,276 - 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 23.52% 21.73% 28.07% 29.34% 24.22% 2.40% 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 352.00 152.88 560.01 441.04 304.23 130.41 566.19 -27.09%
EPS 85.37 76.48 78.31 83.04 85.98 5.28 115.47 -18.19%
DPS 0.00 0.00 9.00 4.00 4.00 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 174.93 75.90 241.90 182.62 116.24 46.98 196.01 -7.28%
EPS 42.42 37.97 33.82 34.38 32.85 1.90 39.98 4.01%
DPS 0.00 0.00 3.89 1.66 1.53 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