[LIONDIV] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[LIONDIV] LION DIVERSIFIED HOLDINGS BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -51.77%

YoY- -42.52%

Quarter Report

LIONDIV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	1,152,765	1,248,815	1,137,963	1,042,725	702,726	1,616,836	2,806,774	-44.71%
YoY %	-7.69%	9.74%	9.13%	48.38%	-56.54%	-42.40%	-	-
Horiz. %	41.07%	44.49%	40.54%	37.15%	25.04%	57.60%	100.00%	-
PBT	-743,474	-576,706	-258,831	43,933	79,900	117,934	144,134	-
YoY %	-28.92%	-122.81%	-689.15%	-45.02%	-32.25%	-18.18%	-	-
Horiz. %	-515.82%	-400.12%	-179.58%	30.48%	55.43%	81.82%	100.00%	-
Tax	-54,016	-47,025	-8,125	-7,185	-5,090	-28,345	-51,598	3.09%
YoY %	-14.87%	-478.77%	-13.08%	-41.16%	82.04%	45.07%	-	-
Horiz. %	104.69%	91.14%	15.75%	13.92%	9.86%	54.93%	100.00%	-
NP	-797,490	-623,731	-266,956	36,748	74,810	89,589	92,536	-
YoY %	-27.86%	-133.65%	-826.45%	-50.88%	-16.50%	-3.18%	-	-
Horiz. %	-861.82%	-674.04%	-288.49%	39.71%	80.84%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-797,267	-623,508	-268,277	35,430	73,468	52,755	23,878	-
YoY %	-27.87%	-132.41%	-857.20%	-51.77%	39.26%	120.94%	-	-
Horiz. %	-3,338.92%	-2,611.22%	-1,123.53%	148.38%	307.68%	220.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	16.35%	6.37%	24.03%	35.80%	-
YoY %	-	-	-	156.67%	-73.49%	-32.88%	-	-
Horiz. %	-	-	-	45.67%	17.79%	67.12%	100.00%	-
Total Cost	1,950,255	1,872,546	1,404,919	1,005,977	627,916	1,527,247	2,714,238	-19.76%
YoY %	4.15%	33.28%	39.66%	60.21%	-58.89%	-43.73%	-	-
Horiz. %	71.85%	68.99%	51.76%	37.06%	23.13%	56.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,352,501	2,547,258	3,229,111	3,808,524	2,049,080	1,964,717	1,982,641	12.06%
YoY %	-7.65%	-21.12%	-15.21%	85.87%	4.29%	-0.90%	-	-
Horiz. %	118.65%	128.48%	162.87%	192.09%	103.35%	99.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	13,919	13,919	7,331	7,331	7,331	7,331	18,181	-16.29%
YoY %	0.00%	89.86%	0.00%	0.00%	0.00%	-59.68%	-	-
Horiz. %	76.56%	76.56%	40.32%	40.32%	40.32%	40.32%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	20.69%	9.98%	13.90%	76.14%	-
YoY %	0.00%	0.00%	0.00%	107.31%	-28.20%	-81.74%	-	-
Horiz. %	0.00%	0.00%	0.00%	27.17%	13.11%	18.26%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,352,501	2,547,258	3,229,111	3,808,524	2,049,080	1,964,717	1,982,641	12.06%
YoY %	-7.65%	-21.12%	-15.21%	85.87%	4.29%	-0.90%	-	-
Horiz. %	118.65%	128.48%	162.87%	192.09%	103.35%	99.10%	100.00%	-
NOSH	1,392,012	1,391,944	1,391,858	1,395,063	737,079	733,103	739,791	52.35%
YoY %	0.00%	0.01%	-0.23%	89.27%	0.54%	-0.90%	-	-
Horiz. %	188.16%	188.15%	188.14%	188.58%	99.63%	99.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-69.18%	-49.95%	-23.46%	3.52%	10.65%	5.54%	3.30%	-
YoY %	-38.50%	-112.92%	-766.48%	-66.95%	92.24%	67.88%	-	-
Horiz. %	-2,096.36%	-1,513.64%	-710.91%	106.67%	322.73%	167.88%	100.00%	-
ROE	-33.89%	-24.48%	-8.31%	0.93%	3.59%	2.69%	1.20%	-
YoY %	-38.44%	-194.58%	-993.55%	-74.09%	33.46%	124.17%	-	-
Horiz. %	-2,824.17%	-2,040.00%	-692.50%	77.50%	299.17%	224.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	82.81	89.72	81.76	74.74	95.34	220.55	379.40	-63.71%
YoY %	-7.70%	9.74%	9.39%	-21.61%	-56.77%	-41.87%	-	-
Horiz. %	21.83%	23.65%	21.55%	19.70%	25.13%	58.13%	100.00%	-
EPS	-57.27	-44.79	-19.27	2.54	9.97	7.20	3.23	-
YoY %	-27.86%	-132.43%	-858.66%	-74.52%	38.47%	122.91%	-	-
Horiz. %	-1,773.07%	-1,386.69%	-596.59%	78.64%	308.67%	222.91%	100.00%	-
DPS	1.00	1.00	0.53	0.53	1.00	1.00	2.50	-45.68%
YoY %	0.00%	88.68%	0.00%	-47.00%	0.00%	-60.00%	-	-
Horiz. %	40.00%	40.00%	21.20%	21.20%	40.00%	40.00%	100.00%	-
NAPS	1.69	1.83	2.32	2.73	2.78	2.68	2.68	-26.44%
YoY %	-7.65%	-21.12%	-15.02%	-1.80%	3.73%	0.00%	-	-
Horiz. %	63.06%	68.28%	86.57%	101.87%	103.73%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,395,063
RPS	82.80	89.70	81.74	74.90	50.48	116.14	201.61	-44.71%
YoY %	-7.69%	9.74%	9.13%	48.38%	-56.54%	-42.39%	-	-
Horiz. %	41.07%	44.49%	40.54%	37.15%	25.04%	57.61%	100.00%	-
EPS	-57.27	-44.79	-19.27	2.54	5.28	3.79	1.72	-
YoY %	-27.86%	-132.43%	-858.66%	-51.89%	39.31%	120.35%	-	-
Horiz. %	-3,329.65%	-2,604.07%	-1,120.35%	147.67%	306.98%	220.35%	100.00%	-
DPS	1.00	1.00	0.53	0.53	0.53	0.53	1.31	-16.46%
YoY %	0.00%	88.68%	0.00%	0.00%	0.00%	-59.54%	-	-
Horiz. %	76.34%	76.34%	40.46%	40.46%	40.46%	40.46%	100.00%	-
NAPS	1.6898	1.8297	2.3195	2.7357	1.4719	1.4113	1.4242	12.06%
YoY %	-7.65%	-21.12%	-15.21%	85.86%	4.29%	-0.91%	-	-
Horiz. %	118.65%	128.47%	162.86%	192.09%	103.35%	99.09%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.50	0.56	0.24	0.35	0.55	1.26	1.24	-
P/RPS	0.60	0.62	0.29	0.47	0.58	0.57	0.33	48.91%
YoY %	-3.23%	113.79%	-38.30%	-18.97%	1.75%	72.73%	-	-
Horiz. %	181.82%	187.88%	87.88%	142.42%	175.76%	172.73%	100.00%	-
P/EPS	-0.87	-1.25	-1.25	13.78	5.52	17.51	38.42	-
YoY %	30.40%	0.00%	-109.07%	149.64%	-68.48%	-54.42%	-	-
Horiz. %	-2.26%	-3.25%	-3.25%	35.87%	14.37%	45.58%	100.00%	-
EY	-114.55	-79.99	-80.31	7.26	18.12	5.71	2.60	-
YoY %	-43.21%	0.40%	-1,206.20%	-59.93%	217.34%	119.62%	-	-
Horiz. %	-4,405.77%	-3,076.54%	-3,088.85%	279.23%	696.92%	219.62%	100.00%	-
DY	2.00	1.79	2.19	1.50	1.82	0.79	2.02	-0.66%
YoY %	11.73%	-18.26%	46.00%	-17.58%	130.38%	-60.89%	-	-
Horiz. %	99.01%	88.61%	108.42%	74.26%	90.10%	39.11%	100.00%	-
P/NAPS	0.30	0.31	0.10	0.13	0.20	0.47	0.46	-24.77%
YoY %	-3.23%	210.00%	-23.08%	-35.00%	-57.45%	2.17%	-	-
Horiz. %	65.22%	67.39%	21.74%	28.26%	43.48%	102.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	27/08/09	28/05/09	26/02/09	18/11/08	28/08/08	29/05/08	-
Price	0.47	0.56	0.61	0.29	0.36	0.83	1.24	-
P/RPS	0.57	0.62	0.75	0.39	0.38	0.38	0.33	43.91%
YoY %	-8.06%	-17.33%	92.31%	2.63%	0.00%	15.15%	-	-
Horiz. %	172.73%	187.88%	227.27%	118.18%	115.15%	115.15%	100.00%	-
P/EPS	-0.82	-1.25	-3.16	11.42	3.61	11.53	38.42	-
YoY %	34.40%	60.44%	-127.67%	216.34%	-68.69%	-69.99%	-	-
Horiz. %	-2.13%	-3.25%	-8.22%	29.72%	9.40%	30.01%	100.00%	-
EY	-121.86	-79.99	-31.60	8.76	27.69	8.67	2.60	-
YoY %	-52.34%	-153.13%	-460.73%	-68.36%	219.38%	233.46%	-	-
Horiz. %	-4,686.92%	-3,076.54%	-1,215.38%	336.92%	1,065.00%	333.46%	100.00%	-
DY	2.13	1.79	0.86	1.81	2.78	1.20	2.02	3.59%
YoY %	18.99%	108.14%	-52.49%	-34.89%	131.67%	-40.59%	-	-
Horiz. %	105.45%	88.61%	42.57%	89.60%	137.62%	59.41%	100.00%	-
P/NAPS	0.28	0.31	0.26	0.11	0.13	0.31	0.46	-28.15%
YoY %	-9.68%	19.23%	136.36%	-15.38%	-58.06%	-32.61%	-	-
Horiz. %	60.87%	67.39%	56.52%	23.91%	28.26%	67.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos