[LIONDIV] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 106.63%
YoY- 529.66%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,171,682 4,666,264 4,184,549 3,770,189 3,367,544 3,038,254 2,911,097 46.83%
PBT 856,987 866,726 815,188 1,144,163 606,041 573,854 581,508 29.59%
Tax -118,947 -118,113 -107,017 -93,647 -78,112 -27,020 -33,209 134.64%
NP 738,040 748,613 708,171 1,050,516 527,929 546,834 548,299 21.97%
-
NP to SH 604,618 627,686 604,153 972,986 470,875 516,256 541,653 7.62%
-
Tax Rate 13.88% 13.63% 13.13% 8.18% 12.89% 4.71% 5.71% -
Total Cost 4,433,642 3,917,651 3,476,378 2,719,673 2,839,615 2,491,420 2,362,798 52.30%
-
Net Worth 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 17.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 18,181 33,511 33,511 55,998 55,998 51,898 51,898 -50.40%
Div Payout % 3.01% 5.34% 5.55% 5.76% 11.89% 10.05% 9.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 17.20%
NOSH 727,263 694,411 692,276 691,147 670,227 666,437 562,188 18.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.27% 16.04% 16.92% 27.86% 15.68% 18.00% 18.83% -
ROE 23.89% 24.63% 24.04% 39.99% 25.09% 27.37% 27.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 711.11 671.97 604.46 545.50 502.45 455.89 517.82 23.62%
EPS 83.14 90.39 87.27 140.78 70.26 77.47 96.35 -9.38%
DPS 2.50 4.83 4.84 8.10 8.36 7.79 9.23 -58.23%
NAPS 3.48 3.67 3.63 3.52 2.80 2.83 3.55 -1.32%
Adjusted Per Share Value based on latest NOSH - 691,147
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 371.49 335.18 300.58 270.82 241.90 218.24 209.11 46.83%
EPS 43.43 45.09 43.40 69.89 33.82 37.08 38.91 7.62%
DPS 1.31 2.41 2.41 4.02 4.02 3.73 3.73 -50.31%
NAPS 1.818 1.8306 1.8051 1.7475 1.348 1.3548 1.4336 17.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 -
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