[LIONDIV] YoY 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,398,758 1,137,963 2,806,774 4,666,264 3,038,254 2,580,871 586,416 15.58%
PBT -190,845 -258,831 144,134 866,726 573,854 626,776 424,770 -
Tax -85,461 -8,125 -51,598 -118,113 -27,020 -83,347 -39,737 13.60%
NP -276,306 -266,956 92,536 748,613 546,834 543,429 385,033 -
-
NP to SH -276,080 -268,277 23,878 627,686 516,256 543,429 385,033 -
-
Tax Rate - - 35.80% 13.63% 4.71% 13.30% 9.35% -
Total Cost 1,675,064 1,404,919 2,714,238 3,917,651 2,491,420 2,037,442 201,383 42.31%
-
Net Worth 2,699,813 3,229,111 1,982,641 2,548,491 1,886,018 1,081,596 686,971 25.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,919 7,331 18,181 33,511 51,898 19,237 173 107.70%
Div Payout % 0.00% 0.00% 76.14% 5.34% 10.05% 3.54% 0.05% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,699,813 3,229,111 1,982,641 2,548,491 1,886,018 1,081,596 686,971 25.60%
NOSH 1,391,656 1,391,858 739,791 694,411 666,437 487,205 348,716 25.93%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -19.75% -23.46% 3.30% 16.04% 18.00% 21.06% 65.66% -
ROE -10.23% -8.31% 1.20% 24.63% 27.37% 50.24% 56.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.51 81.76 379.40 671.97 455.89 529.73 168.16 -8.21%
EPS -19.84 -19.27 3.23 90.39 77.47 111.54 110.41 -
DPS 1.00 0.53 2.50 4.83 7.79 3.95 0.05 64.71%
NAPS 1.94 2.32 2.68 3.67 2.83 2.22 1.97 -0.25%
Adjusted Per Share Value based on latest NOSH - 694,411
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.47 81.74 201.61 335.18 218.24 185.39 42.12 15.58%
EPS -19.83 -19.27 1.72 45.09 37.08 39.04 27.66 -
DPS 1.00 0.53 1.31 2.41 3.73 1.38 0.01 115.36%
NAPS 1.9393 2.3195 1.4242 1.8306 1.3548 0.7769 0.4935 25.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 - - - - -
Price 0.43 0.24 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.29 0.33 0.00 0.00 0.00 0.00 -
P/EPS -2.17 -1.25 38.42 0.00 0.00 0.00 0.00 -
EY -46.14 -80.31 2.60 0.00 0.00 0.00 0.00 -
DY 2.33 2.19 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.10 0.46 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 22/05/07 23/05/06 25/05/05 20/05/04 -
Price 0.37 0.61 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.37 0.75 0.33 0.00 0.00 0.00 0.00 -
P/EPS -1.87 -3.16 38.42 0.00 0.00 0.00 0.00 -
EY -53.62 -31.60 2.60 0.00 0.00 0.00 0.00 -
DY 2.70 0.86 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.46 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