[LIONDIV] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -20.43%
YoY- -17922.86%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 403,965 394,414 348,810 251,569 150,457 401,929 444,860 -6.23%
PBT 132,702 96,052 -101,403 -318,196 -293,818 -30,057 65,365 60.40%
Tax -20,117 -16,839 -9,262 -39,243 -2,784 -2,727 -2,271 328.68%
NP 112,585 79,213 -110,665 -357,439 -296,602 -32,784 63,094 47.16%
-
NP to SH 112,585 79,213 -110,665 -357,213 -296,605 -32,784 63,094 47.16%
-
Tax Rate 15.16% 17.53% - - - - 3.47% -
Total Cost 291,380 315,201 459,475 609,008 447,059 434,713 381,766 -16.49%
-
Net Worth 2,699,813 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 20.20%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 13,919 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,699,813 2,478,016 2,352,501 2,547,258 3,229,111 3,808,524 2,049,080 20.20%
NOSH 1,391,656 1,392,144 1,392,012 1,391,944 1,391,858 1,395,063 737,079 52.81%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 27.87% 20.08% -31.73% -142.08% -197.13% -8.16% 14.18% -
ROE 4.17% 3.20% -4.70% -14.02% -9.19% -0.86% 3.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.03 28.33 25.06 18.07 10.81 28.81 60.35 -38.63%
EPS 8.09 5.69 -7.95 -25.66 -21.31 -2.35 8.56 -3.69%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.94 1.78 1.69 1.83 2.32 2.73 2.78 -21.34%
Adjusted Per Share Value based on latest NOSH - 1,391,944
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.02 28.33 25.06 18.07 10.81 28.87 31.95 -6.21%
EPS 8.09 5.69 -7.95 -25.66 -21.31 -2.35 4.53 47.24%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.9393 1.78 1.6898 1.8297 2.3195 2.7357 1.4719 20.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.42 0.50 0.56 0.24 0.35 0.55 -
P/RPS 1.48 1.48 2.00 3.10 2.22 1.21 0.91 38.33%
P/EPS 5.32 7.38 -6.29 -2.18 -1.13 -14.89 6.43 -11.87%
EY 18.81 13.55 -15.90 -45.83 -88.79 -6.71 15.56 13.49%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.30 0.31 0.10 0.13 0.20 6.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 17/11/09 27/08/09 28/05/09 26/02/09 18/11/08 -
Price 0.37 0.45 0.47 0.56 0.61 0.29 0.36 -
P/RPS 1.27 1.59 1.88 3.10 5.64 1.01 0.60 64.93%
P/EPS 4.57 7.91 -5.91 -2.18 -2.86 -12.34 4.21 5.62%
EY 21.86 12.64 -16.91 -45.83 -34.93 -8.10 23.78 -5.46%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.28 0.31 0.26 0.11 0.13 28.81%

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