[LIONDIV] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -6.02%
YoY- -145.45%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 450,480 426,238 368,601 339,130 145,242 443,276 403,965 7.52%
PBT 6,754 16,267 12,938 -29,243 -29,120 135,680 132,702 -86.24%
Tax -6,373 -2,409 -8,947 -6,762 -4,842 -24,457 -20,117 -53.49%
NP 381 13,858 3,991 -36,005 -33,962 111,223 112,585 -97.73%
-
NP to SH 381 13,858 3,991 -36,005 -33,962 111,223 112,585 -97.73%
-
Tax Rate 94.36% 14.81% 69.15% - - 18.03% 15.16% -
Total Cost 450,099 412,380 364,610 375,135 179,204 332,053 291,380 33.59%
-
Net Worth 2,641,599 2,801,666 2,986,369 2,974,930 3,089,985 2,909,253 2,699,813 -1.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 14,008 - - - 13,919 - -
Div Payout % - 101.08% - - - 12.52% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,641,599 2,801,666 2,986,369 2,974,930 3,089,985 2,909,253 2,699,813 -1.44%
NOSH 1,270,000 1,400,833 1,376,206 1,390,154 1,391,885 1,391,987 1,391,656 -5.91%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.08% 3.25% 1.08% -10.62% -23.38% 25.09% 27.87% -
ROE 0.01% 0.49% 0.13% -1.21% -1.10% 3.82% 4.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.47 30.43 26.78 24.40 10.43 31.84 29.03 14.27%
EPS 0.03 1.00 0.29 -2.59 -2.44 7.99 8.09 -97.59%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.08 2.00 2.17 2.14 2.22 2.09 1.94 4.75%
Adjusted Per Share Value based on latest NOSH - 1,390,154
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.36 30.62 26.48 24.36 10.43 31.84 29.02 7.52%
EPS 0.03 1.00 0.29 -2.59 -2.44 7.99 8.09 -97.59%
DPS 0.00 1.01 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.8975 2.0125 2.1452 2.1369 2.2196 2.0898 1.9393 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.31 0.51 0.47 0.50 0.49 0.40 0.43 -
P/RPS 0.87 1.68 1.75 2.05 4.70 1.26 1.48 -29.80%
P/EPS 1,033.33 51.55 162.07 -19.31 -20.08 5.01 5.32 3243.17%
EY 0.10 1.94 0.62 -5.18 -4.98 19.98 18.81 -96.94%
DY 0.00 1.96 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.15 0.26 0.22 0.23 0.22 0.19 0.22 -22.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 -
Price 0.34 0.40 0.41 0.49 0.50 0.41 0.37 -
P/RPS 0.96 1.31 1.53 2.01 4.79 1.29 1.27 -17.00%
P/EPS 1,133.33 40.43 141.38 -18.92 -20.49 5.13 4.57 3834.02%
EY 0.09 2.47 0.71 -5.29 -4.88 19.49 21.86 -97.42%
DY 0.00 2.50 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.16 0.20 0.19 0.23 0.23 0.20 0.19 -10.81%

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