[LIONDIV] QoQ TTM 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- -132.41%
YoY- -1281.89%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,398,758 1,145,250 1,152,765 1,248,815 1,137,963 1,042,725 702,726 58.30%
PBT -190,845 -617,365 -743,474 -576,706 -258,831 43,933 79,900 -
Tax -85,461 -68,128 -54,016 -47,025 -8,125 -7,185 -5,090 556.82%
NP -276,306 -685,493 -797,490 -623,731 -266,956 36,748 74,810 -
-
NP to SH -276,080 -685,270 -797,267 -623,508 -268,277 35,430 73,468 -
-
Tax Rate - - - - - 16.35% 6.37% -
Total Cost 1,675,064 1,830,743 1,950,255 1,872,546 1,404,919 1,005,977 627,916 92.46%
-
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 13,919 13,919 13,919 7,331 7,331 7,331 53.39%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 20.69% 9.98% -
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 -19.75% -59.86% -69.18% -49.95% -23.46% 3.52% 10.65% -
ROE -10.23% -27.65% -33.89% -24.48% -8.31% 0.93% 3.59% -
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 100.51 82.27 82.81 89.72 81.76 74.74 95.34 3.58%
EPS -19.84 -49.22 -57.27 -44.79 -19.27 2.54 9.97 -
DPS 1.00 1.00 1.00 1.00 0.53 0.53 1.00 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 100.47 82.27 82.80 89.70 81.74 74.90 50.48 58.29%
EPS -19.83 -49.22 -57.27 -44.79 -19.27 2.54 5.28 -
DPS 1.00 1.00 1.00 1.00 0.53 0.53 0.53 52.75%
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 0.43 0.51 0.60 0.62 0.29 0.47 0.58 -18.10%
P/EPS -2.17 -0.85 -0.87 -1.25 -1.25 13.78 5.52 -
EY -46.14 -117.20 -114.55 -79.99 -80.31 7.26 18.12 -
DY 2.33 2.38 2.00 1.79 2.19 1.50 1.82 17.92%
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 0.37 0.55 0.57 0.62 0.75 0.39 0.38 -1.76%
P/EPS -1.87 -0.91 -0.82 -1.25 -3.16 11.42 3.61 -
EY -53.62 -109.39 -121.86 -79.99 -31.60 8.76 27.69 -
DY 2.70 2.22 2.13 1.79 0.86 1.81 2.78 -1.92%
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