[LIONDIV] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 169.67%
YoY- 130.85%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,296,249 1,331,613 1,386,897 1,590,465 1,398,758 1,145,250 1,152,765 8.14%
PBT 90,255 210,019 335,314 263,031 -190,845 -617,365 -743,474 -
Tax -45,008 -56,178 -66,255 -70,675 -85,461 -68,128 -54,016 -11.46%
NP 45,247 153,841 269,059 192,356 -276,306 -685,493 -797,490 -
-
NP to SH 45,247 153,841 269,059 192,356 -276,080 -685,270 -797,267 -
-
Tax Rate 49.87% 26.75% 19.76% 26.87% - - - -
Total Cost 1,251,002 1,177,772 1,117,838 1,398,109 1,675,064 1,830,743 1,950,255 -25.64%
-
Net Worth 2,986,369 2,974,930 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 17.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 13,919 13,919 13,919 13,919 13,919 13,919 13,919 0.00%
Div Payout % 30.76% 9.05% 5.17% 7.24% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,986,369 2,974,930 3,089,985 2,909,253 2,699,813 2,478,016 2,352,501 17.25%
NOSH 1,376,206 1,390,154 1,391,885 1,391,987 1,391,656 1,392,144 1,392,012 -0.75%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.49% 11.55% 19.40% 12.09% -19.75% -59.86% -69.18% -
ROE 1.52% 5.17% 8.71% 6.61% -10.23% -27.65% -33.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 94.19 95.79 99.64 114.26 100.51 82.27 82.81 8.97%
EPS 3.29 11.07 19.33 13.82 -19.84 -49.22 -57.27 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.17 2.14 2.22 2.09 1.94 1.78 1.69 18.15%
Adjusted Per Share Value based on latest NOSH - 1,391,987
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 93.11 95.65 99.62 114.25 100.47 82.27 82.80 8.14%
EPS 3.25 11.05 19.33 13.82 -19.83 -49.22 -57.27 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.1452 2.1369 2.2196 2.0898 1.9393 1.78 1.6898 17.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.47 0.50 0.49 0.40 0.43 0.42 0.50 -
P/RPS 0.50 0.52 0.49 0.35 0.43 0.51 0.60 -11.45%
P/EPS 14.30 4.52 2.53 2.89 -2.17 -0.85 -0.87 -
EY 7.00 22.13 39.45 34.55 -46.14 -117.20 -114.55 -
DY 2.13 2.00 2.04 2.50 2.33 2.38 2.00 4.29%
P/NAPS 0.22 0.23 0.22 0.19 0.22 0.24 0.30 -18.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 25/08/10 25/05/10 24/02/10 17/11/09 -
Price 0.41 0.49 0.50 0.41 0.37 0.45 0.47 -
P/RPS 0.44 0.51 0.50 0.36 0.37 0.55 0.57 -15.86%
P/EPS 12.47 4.43 2.59 2.97 -1.87 -0.91 -0.82 -
EY 8.02 22.58 38.66 33.70 -53.62 -109.39 -121.86 -
DY 2.44 2.04 2.00 2.44 2.70 2.22 2.13 9.49%
P/NAPS 0.19 0.23 0.23 0.20 0.19 0.25 0.28 -22.79%

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