[LIONDIV] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 3.9%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,157,352 5,474,010 5,171,682 4,666,264 4,184,549 3,770,189 3,367,544 15.03%
PBT 251,290 382,510 856,987 866,726 815,188 1,144,163 606,041 -44.30%
Tax -80,156 -117,086 -118,947 -118,113 -107,017 -93,647 -78,112 1.73%
NP 171,134 265,424 738,040 748,613 708,171 1,050,516 527,929 -52.71%
-
NP to SH 61,635 118,409 604,618 627,686 604,153 972,986 470,875 -74.12%
-
Tax Rate 31.90% 30.61% 13.88% 13.63% 13.13% 8.18% 12.89% -
Total Cost 3,986,218 5,208,586 4,433,642 3,917,651 3,476,378 2,719,673 2,839,615 25.29%
-
Net Worth 2,005,400 2,623,936 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 4.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 18,181 18,181 18,181 33,511 33,511 55,998 55,998 -52.66%
Div Payout % 29.50% 15.35% 3.01% 5.34% 5.55% 5.76% 11.89% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,005,400 2,623,936 2,530,878 2,548,491 2,512,964 2,432,840 1,876,636 4.51%
NOSH 740,000 737,060 727,263 694,411 692,276 691,147 670,227 6.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.12% 4.85% 14.27% 16.04% 16.92% 27.86% 15.68% -
ROE 3.07% 4.51% 23.89% 24.63% 24.04% 39.99% 25.09% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 561.80 742.68 711.11 671.97 604.46 545.50 502.45 7.70%
EPS 8.33 16.07 83.14 90.39 87.27 140.78 70.26 -75.77%
DPS 2.46 2.47 2.50 4.83 4.84 8.10 8.36 -55.66%
NAPS 2.71 3.56 3.48 3.67 3.63 3.52 2.80 -2.14%
Adjusted Per Share Value based on latest NOSH - 694,411
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 298.63 393.21 371.49 335.18 300.58 270.82 241.90 15.03%
EPS 4.43 8.51 43.43 45.09 43.40 69.89 33.82 -74.11%
DPS 1.31 1.31 1.31 2.41 2.41 4.02 4.02 -52.54%
NAPS 1.4405 1.8848 1.818 1.8306 1.8051 1.7475 1.348 4.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 - - - - - -
Price 1.92 11.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.34 1.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.05 72.21 0.00 0.00 0.00 0.00 0.00 -
EY 4.34 1.38 0.00 0.00 0.00 0.00 0.00 -
DY 1.28 0.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 3.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 27/08/07 22/05/07 26/02/07 24/11/06 15/08/06 -
Price 1.47 1.93 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.65 12.01 0.00 0.00 0.00 0.00 0.00 -
EY 5.67 8.32 0.00 0.00 0.00 0.00 0.00 -
DY 1.67 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 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