[LIONDIV] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -80.42%
YoY- -87.83%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,386,897 1,152,765 702,726 5,474,010 3,770,189 2,732,172 1,158,202 3.04%
PBT 335,314 -743,474 79,900 382,510 1,144,163 184,578 868,451 -14.66%
Tax -66,255 -54,016 -5,090 -117,086 -93,647 -34,458 -41,041 8.30%
NP 269,059 -797,490 74,810 265,424 1,050,516 150,120 827,410 -17.06%
-
NP to SH 269,059 -797,267 73,468 118,409 972,986 154,526 827,410 -17.06%
-
Tax Rate 19.76% - 6.37% 30.61% 8.18% 18.67% 4.73% -
Total Cost 1,117,838 1,950,255 627,916 5,208,586 2,719,673 2,582,052 330,792 22.48%
-
Net Worth 3,089,985 2,352,501 2,049,080 2,623,936 2,432,840 1,103,291 971,697 21.25%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,919 13,919 7,331 18,181 55,998 29,411 19,237 -5.24%
Div Payout % 5.17% 0.00% 9.98% 15.35% 5.76% 19.03% 2.32% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,089,985 2,352,501 2,049,080 2,623,936 2,432,840 1,103,291 971,697 21.25%
NOSH 1,391,885 1,392,012 737,079 737,060 691,147 501,496 464,927 20.04%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.40% -69.18% 10.65% 4.85% 27.86% 5.49% 71.44% -
ROE 8.71% -33.89% 3.59% 4.51% 39.99% 14.01% 85.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.64 82.81 95.34 742.68 545.50 544.80 249.11 -14.15%
EPS 19.33 -57.27 9.97 16.07 140.78 30.81 177.97 -30.91%
DPS 1.00 1.00 1.00 2.47 8.10 5.86 4.14 -21.07%
NAPS 2.22 1.69 2.78 3.56 3.52 2.20 2.09 1.01%
Adjusted Per Share Value based on latest NOSH - 737,060
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.62 82.80 50.48 393.21 270.82 196.26 83.20 3.04%
EPS 19.33 -57.27 5.28 8.51 69.89 11.10 59.43 -17.06%
DPS 1.00 1.00 0.53 1.31 4.02 2.11 1.38 -5.22%
NAPS 2.2196 1.6898 1.4719 1.8848 1.7475 0.7925 0.698 21.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 - - - -
Price 0.49 0.50 0.55 11.60 0.00 0.00 0.00 -
P/RPS 0.49 0.60 0.58 1.56 0.00 0.00 0.00 -
P/EPS 2.53 -0.87 5.52 72.21 0.00 0.00 0.00 -
EY 39.45 -114.55 18.12 1.38 0.00 0.00 0.00 -
DY 2.04 2.00 1.82 0.21 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.20 3.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 17/11/09 18/11/08 30/11/07 24/11/06 16/11/05 24/11/04 -
Price 0.50 0.47 0.36 1.93 0.00 0.00 0.00 -
P/RPS 0.50 0.57 0.38 0.26 0.00 0.00 0.00 -
P/EPS 2.59 -0.82 3.61 12.01 0.00 0.00 0.00 -
EY 38.66 -121.86 27.69 8.32 0.00 0.00 0.00 -
DY 2.00 2.13 2.78 1.28 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.13 0.54 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