[LIONDIV] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -4.69%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,184,549 3,770,189 3,367,544 3,038,254 2,911,097 2,732,172 2,728,738 32.87%
PBT 815,188 1,144,163 606,041 573,854 581,508 184,578 597,308 22.96%
Tax -107,017 -93,647 -78,112 -27,020 -33,209 -34,458 -46,613 73.76%
NP 708,171 1,050,516 527,929 546,834 548,299 150,120 550,695 18.20%
-
NP to SH 604,153 972,986 470,875 516,256 541,653 154,526 556,524 5.61%
-
Tax Rate 13.13% 8.18% 12.89% 4.71% 5.71% 18.67% 7.80% -
Total Cost 3,476,378 2,719,673 2,839,615 2,491,420 2,362,798 2,582,052 2,178,043 36.45%
-
Net Worth 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 86.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 33,511 55,998 55,998 51,898 51,898 29,411 29,411 9.06%
Div Payout % 5.55% 5.76% 11.89% 10.05% 9.58% 19.03% 5.28% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,512,964 2,432,840 1,876,636 1,886,018 1,995,767 1,103,291 980,373 86.97%
NOSH 692,276 691,147 670,227 666,437 562,188 501,496 490,186 25.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.92% 27.86% 15.68% 18.00% 18.83% 5.49% 20.18% -
ROE 24.04% 39.99% 25.09% 27.37% 27.14% 14.01% 56.77% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 604.46 545.50 502.45 455.89 517.82 544.80 556.67 5.62%
EPS 87.27 140.78 70.26 77.47 96.35 30.81 113.53 -16.04%
DPS 4.84 8.10 8.36 7.79 9.23 5.86 6.00 -13.31%
NAPS 3.63 3.52 2.80 2.83 3.55 2.20 2.00 48.63%
Adjusted Per Share Value based on latest NOSH - 666,437
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 300.58 270.82 241.90 218.24 209.11 196.26 196.01 32.87%
EPS 43.40 69.89 33.82 37.08 38.91 11.10 39.98 5.60%
DPS 2.41 4.02 4.02 3.73 3.73 2.11 2.11 9.24%
NAPS 1.8051 1.7475 1.348 1.3548 1.4336 0.7925 0.7042 86.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 15/08/06 23/05/06 23/02/06 16/11/05 16/08/05 -
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