[LIONDIV] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 106.63%
YoY- 529.66%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,152,765 702,726 5,474,010 3,770,189 2,732,172 1,158,202 655,314 9.86%
PBT -743,474 79,900 382,510 1,144,163 184,578 868,451 35,101 -
Tax -54,016 -5,090 -117,086 -93,647 -34,458 -41,041 -31,978 9.12%
NP -797,490 74,810 265,424 1,050,516 150,120 827,410 3,123 -
-
NP to SH -797,267 73,468 118,409 972,986 154,526 827,410 3,123 -
-
Tax Rate - 6.37% 30.61% 8.18% 18.67% 4.73% 91.10% -
Total Cost 1,950,255 627,916 5,208,586 2,719,673 2,582,052 330,792 652,191 20.00%
-
Net Worth 2,352,501 2,049,080 2,623,936 2,432,840 1,103,291 971,697 481,475 30.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,919 7,331 18,181 55,998 29,411 19,237 173 107.63%
Div Payout % 0.00% 9.98% 15.35% 5.76% 19.03% 2.32% 5.55% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,352,501 2,049,080 2,623,936 2,432,840 1,103,291 971,697 481,475 30.23%
NOSH 1,392,012 737,079 737,060 691,147 501,496 464,927 348,895 25.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -69.18% 10.65% 4.85% 27.86% 5.49% 71.44% 0.48% -
ROE -33.89% 3.59% 4.51% 39.99% 14.01% 85.15% 0.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.81 95.34 742.68 545.50 544.80 249.11 187.83 -12.74%
EPS -57.27 9.97 16.07 140.78 30.81 177.97 0.90 -
DPS 1.00 1.00 2.47 8.10 5.86 4.14 0.05 64.67%
NAPS 1.69 2.78 3.56 3.52 2.20 2.09 1.38 3.43%
Adjusted Per Share Value based on latest NOSH - 691,147
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 82.80 50.48 393.21 270.82 196.26 83.20 47.07 9.86%
EPS -57.27 5.28 8.51 69.89 11.10 59.43 0.22 -
DPS 1.00 0.53 1.31 4.02 2.11 1.38 0.01 115.29%
NAPS 1.6898 1.4719 1.8848 1.7475 0.7925 0.698 0.3459 30.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 - - - - -
Price 0.50 0.55 11.60 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.58 1.56 0.00 0.00 0.00 0.00 -
P/EPS -0.87 5.52 72.21 0.00 0.00 0.00 0.00 -
EY -114.55 18.12 1.38 0.00 0.00 0.00 0.00 -
DY 2.00 1.82 0.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 3.26 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 30/11/07 24/11/06 16/11/05 24/11/04 20/11/03 -
Price 0.47 0.36 1.93 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.38 0.26 0.00 0.00 0.00 0.00 -
P/EPS -0.82 3.61 12.01 0.00 0.00 0.00 0.00 -
EY -121.86 27.69 8.32 0.00 0.00 0.00 0.00 -
DY 2.13 2.78 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.13 0.54 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