[LIONDIV] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -37.75%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,911,097 2,732,172 2,728,738 2,580,871 1,819,526 1,158,202 753,160 145.68%
PBT 581,508 184,578 597,308 626,776 938,004 868,451 443,992 19.64%
Tax -33,209 -34,458 -46,613 -83,347 -65,033 -41,041 -33,057 0.30%
NP 548,299 150,120 550,695 543,429 872,971 827,410 410,935 21.13%
-
NP to SH 541,653 154,526 556,524 543,429 872,971 827,410 410,935 20.15%
-
Tax Rate 5.71% 18.67% 7.80% 13.30% 6.93% 4.73% 7.45% -
Total Cost 2,362,798 2,582,052 2,178,043 2,037,442 946,555 330,792 342,225 261.31%
-
Net Worth 1,995,767 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 198.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 51,898 29,411 29,411 19,237 19,237 19,237 19,237 93.44%
Div Payout % 9.58% 19.03% 5.28% 3.54% 2.20% 2.32% 4.68% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,995,767 1,103,291 980,373 1,081,596 1,029,035 971,697 384,744 198.76%
NOSH 562,188 501,496 490,186 487,205 485,393 464,927 384,744 28.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.83% 5.49% 20.18% 21.06% 47.98% 71.44% 54.56% -
ROE 27.14% 14.01% 56.77% 50.24% 84.83% 85.15% 106.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 517.82 544.80 556.67 529.73 374.86 249.11 195.76 90.92%
EPS 96.35 30.81 113.53 111.54 179.85 177.97 106.81 -6.62%
DPS 9.23 5.86 6.00 3.95 3.96 4.14 5.00 50.31%
NAPS 3.55 2.20 2.00 2.22 2.12 2.09 1.00 132.17%
Adjusted Per Share Value based on latest NOSH - 487,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 209.11 196.26 196.01 185.39 130.70 83.20 54.10 145.68%
EPS 38.91 11.10 39.98 39.04 62.71 59.43 29.52 20.15%
DPS 3.73 2.11 2.11 1.38 1.38 1.38 1.38 93.68%
NAPS 1.4336 0.7925 0.7042 0.7769 0.7392 0.698 0.2764 198.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 16/08/05 25/05/05 21/02/05 24/11/04 17/08/04 -
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