[LIONDIV] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -47.95%
YoY- -89.8%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 702,726 1,616,836 2,806,774 4,157,352 5,474,010 5,171,682 4,666,264 -71.59%
PBT 79,900 117,934 144,134 251,290 382,510 856,987 866,726 -79.50%
Tax -5,090 -28,345 -51,598 -80,156 -117,086 -118,947 -118,113 -87.63%
NP 74,810 89,589 92,536 171,134 265,424 738,040 748,613 -78.37%
-
NP to SH 73,468 52,755 23,878 61,635 118,409 604,618 627,686 -75.97%
-
Tax Rate 6.37% 24.03% 35.80% 31.90% 30.61% 13.88% 13.63% -
Total Cost 627,916 1,527,247 2,714,238 3,986,218 5,208,586 4,433,642 3,917,651 -70.39%
-
Net Worth 2,049,080 1,964,717 1,982,641 2,005,400 2,623,936 2,530,878 2,548,491 -13.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,331 7,331 18,181 18,181 18,181 18,181 33,511 -63.59%
Div Payout % 9.98% 13.90% 76.14% 29.50% 15.35% 3.01% 5.34% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,049,080 1,964,717 1,982,641 2,005,400 2,623,936 2,530,878 2,548,491 -13.49%
NOSH 737,079 733,103 739,791 740,000 737,060 727,263 694,411 4.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.65% 5.54% 3.30% 4.12% 4.85% 14.27% 16.04% -
ROE 3.59% 2.69% 1.20% 3.07% 4.51% 23.89% 24.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 95.34 220.55 379.40 561.80 742.68 711.11 671.97 -72.70%
EPS 9.97 7.20 3.23 8.33 16.07 83.14 90.39 -76.90%
DPS 1.00 1.00 2.50 2.46 2.47 2.50 4.83 -64.90%
NAPS 2.78 2.68 2.68 2.71 3.56 3.48 3.67 -16.86%
Adjusted Per Share Value based on latest NOSH - 740,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.48 116.14 201.61 298.63 393.21 371.49 335.18 -71.59%
EPS 5.28 3.79 1.72 4.43 8.51 43.43 45.09 -75.97%
DPS 0.53 0.53 1.31 1.31 1.31 1.31 2.41 -63.46%
NAPS 1.4719 1.4113 1.4242 1.4405 1.8848 1.818 1.8306 -13.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.55 1.26 1.24 1.92 11.60 0.00 0.00 -
P/RPS 0.58 0.57 0.33 0.34 1.56 0.00 0.00 -
P/EPS 5.52 17.51 38.42 23.05 72.21 0.00 0.00 -
EY 18.12 5.71 2.60 4.34 1.38 0.00 0.00 -
DY 1.82 0.79 2.02 1.28 0.21 0.00 0.00 -
P/NAPS 0.20 0.47 0.46 0.71 3.26 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 29/05/08 26/02/08 30/11/07 27/08/07 22/05/07 -
Price 0.36 0.83 1.24 1.47 1.93 0.00 0.00 -
P/RPS 0.38 0.38 0.33 0.26 0.26 0.00 0.00 -
P/EPS 3.61 11.53 38.42 17.65 12.01 0.00 0.00 -
EY 27.69 8.67 2.60 5.67 8.32 0.00 0.00 -
DY 2.78 1.20 2.02 1.67 1.28 0.00 0.00 -
P/NAPS 0.13 0.31 0.46 0.54 0.54 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