[LIONDIV] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -28.64%
YoY- 28.4%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,590,465 1,248,815 1,616,836 5,171,682 3,367,544 2,728,738 753,160 13.26%
PBT 263,031 -576,706 117,934 856,987 606,041 597,308 443,992 -8.35%
Tax -70,675 -47,025 -28,345 -118,947 -78,112 -36,429 -33,057 13.49%
NP 192,356 -623,731 89,589 738,040 527,929 560,879 410,935 -11.87%
-
NP to SH 192,356 -623,508 52,755 604,618 470,875 556,524 410,935 -11.87%
-
Tax Rate 26.87% - 24.03% 13.88% 12.89% 6.10% 7.45% -
Total Cost 1,398,109 1,872,546 1,527,247 4,433,642 2,839,615 2,167,859 342,225 26.42%
-
Net Worth 2,908,954 2,561,811 1,982,549 2,454,607 1,677,727 1,267,521 482,807 34.87%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,918 13,922 7,370 17,532 54,120 28,916 17,881 -4.08%
Div Payout % 7.24% 0.00% 13.97% 2.90% 11.49% 5.20% 4.35% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,908,954 2,561,811 1,982,549 2,454,607 1,677,727 1,267,521 482,807 34.87%
NOSH 1,391,844 1,392,288 737,007 701,316 601,336 481,947 357,635 25.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.09% -49.95% 5.54% 14.27% 15.68% 20.55% 54.56% -
ROE 6.61% -24.34% 2.66% 24.63% 28.07% 43.91% 85.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.27 89.70 219.38 737.42 560.01 566.19 210.59 -9.68%
EPS 13.82 -44.79 7.16 86.21 78.31 115.47 114.90 -29.73%
DPS 1.00 1.00 1.00 2.50 9.00 6.00 5.00 -23.51%
NAPS 2.09 1.84 2.69 3.50 2.79 2.63 1.35 7.55%
Adjusted Per Share Value based on latest NOSH - 727,263
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 114.25 89.70 116.14 371.49 241.90 196.01 54.10 13.26%
EPS 13.82 -44.79 3.79 43.43 33.82 39.98 29.52 -11.87%
DPS 1.00 1.00 0.53 1.26 3.89 2.08 1.28 -4.02%
NAPS 2.0895 1.8402 1.4241 1.7632 1.2051 0.9105 0.3468 34.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 - - - - -
Price 0.40 0.56 1.26 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.62 0.57 0.00 0.00 0.00 0.00 -
P/EPS 2.89 -1.25 17.60 0.00 0.00 0.00 0.00 -
EY 34.55 -79.97 5.68 0.00 0.00 0.00 0.00 -
DY 2.50 1.79 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.30 0.47 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 27/08/07 15/08/06 16/08/05 17/08/04 -
Price 0.41 0.56 0.83 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.62 0.38 0.00 0.00 0.00 0.00 -
P/EPS 2.97 -1.25 11.60 0.00 0.00 0.00 0.00 -
EY 33.71 -79.97 8.62 0.00 0.00 0.00 0.00 -
DY 2.44 1.79 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.30 0.31 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