[LIONDIV] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 101.35%
YoY- 26394.08%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 5,474,010 3,770,189 2,732,172 1,158,202 655,314 593,354 626,659 43.48%
PBT 382,510 1,144,163 184,578 868,451 35,101 2,422 13,988 73.52%
Tax -117,086 -93,647 -34,458 -41,041 -31,978 -12,525 -3,507 79.39%
NP 265,424 1,050,516 150,120 827,410 3,123 -10,103 10,481 71.32%
-
NP to SH 118,409 972,986 154,526 827,410 3,123 -10,103 -8,404 -
-
Tax Rate 30.61% 8.18% 18.67% 4.73% 91.10% 517.13% 25.07% -
Total Cost 5,208,586 2,719,673 2,582,052 330,792 652,191 603,457 616,178 42.70%
-
Net Worth 2,623,936 2,432,840 1,103,291 971,697 481,475 481,660 571,057 28.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 18,181 55,998 29,411 19,237 173 174 174 116.94%
Div Payout % 15.35% 5.76% 19.03% 2.32% 5.55% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,623,936 2,432,840 1,103,291 971,697 481,475 481,660 571,057 28.92%
NOSH 737,060 691,147 501,496 464,927 348,895 349,029 348,205 13.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.85% 27.86% 5.49% 71.44% 0.48% -1.70% 1.67% -
ROE 4.51% 39.99% 14.01% 85.15% 0.65% -2.10% -1.47% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 742.68 545.50 544.80 249.11 187.83 170.00 179.97 26.63%
EPS 16.07 140.78 30.81 177.97 0.90 -2.89 -2.41 -
DPS 2.47 8.10 5.86 4.14 0.05 0.05 0.05 91.49%
NAPS 3.56 3.52 2.20 2.09 1.38 1.38 1.64 13.78%
Adjusted Per Share Value based on latest NOSH - 464,927
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 393.21 270.82 196.26 83.20 47.07 42.62 45.01 43.48%
EPS 8.51 69.89 11.10 59.43 0.22 -0.73 -0.60 -
DPS 1.31 4.02 2.11 1.38 0.01 0.01 0.01 125.27%
NAPS 1.8848 1.7475 0.7925 0.698 0.3459 0.346 0.4102 28.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 - - - - - - -
Price 11.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 72.21 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 24/11/06 16/11/05 24/11/04 20/11/03 26/11/02 28/11/01 -
Price 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.01 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.32 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 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