[LIONDIV] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 59.71%
YoY- -2.91%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,490,875 1,463,708 1,296,249 1,398,758 1,137,963 2,806,774 4,666,264 -17.30%
PBT -309,775 -61,413 90,255 -190,845 -258,831 144,134 866,726 -
Tax -27,759 -11,198 -45,008 -85,461 -8,125 -51,598 -118,113 -21.42%
NP -337,534 -72,611 45,247 -276,306 -266,956 92,536 748,613 -
-
NP to SH -337,534 -72,611 45,247 -276,080 -268,277 23,878 627,686 -
-
Tax Rate - - 49.87% - - 35.80% 13.63% -
Total Cost 1,828,409 1,536,319 1,251,002 1,675,064 1,404,919 2,714,238 3,917,651 -11.91%
-
Net Worth 1,950,865 2,672,922 2,986,369 2,699,813 3,229,111 1,982,641 2,548,491 -4.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,916 14,008 13,919 13,919 7,331 18,181 33,511 -13.61%
Div Payout % 0.00% 0.00% 30.76% 0.00% 0.00% 76.14% 5.34% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,950,865 2,672,922 2,986,369 2,699,813 3,229,111 1,982,641 2,548,491 -4.35%
NOSH 1,392,147 1,392,147 1,376,206 1,391,656 1,391,858 739,791 694,411 12.27%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -22.64% -4.96% 3.49% -19.75% -23.46% 3.30% 16.04% -
ROE -17.30% -2.72% 1.52% -10.23% -8.31% 1.20% 24.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 106.99 105.14 94.19 100.51 81.76 379.40 671.97 -26.35%
EPS -24.22 -5.22 3.29 -19.84 -19.27 3.23 90.39 -
DPS 1.00 1.01 1.00 1.00 0.53 2.50 4.83 -23.06%
NAPS 1.40 1.92 2.17 1.94 2.32 2.68 3.67 -14.82%
Adjusted Per Share Value based on latest NOSH - 1,391,656
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 107.09 105.14 93.11 100.47 81.74 201.61 335.18 -17.30%
EPS -24.25 -5.22 3.25 -19.83 -19.27 1.72 45.09 -
DPS 1.00 1.01 1.00 1.00 0.53 1.31 2.41 -13.62%
NAPS 1.4013 1.92 2.1452 1.9393 2.3195 1.4242 1.8306 -4.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.24 0.34 0.47 0.43 0.24 1.24 0.00 -
P/RPS 0.22 0.32 0.50 0.43 0.29 0.33 0.00 -
P/EPS -0.99 -6.52 14.30 -2.17 -1.25 38.42 0.00 -
EY -100.93 -15.34 7.00 -46.14 -80.31 2.60 0.00 -
DY 4.17 2.96 2.13 2.33 2.19 2.02 0.00 -
P/NAPS 0.17 0.18 0.22 0.22 0.10 0.46 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 25/05/11 25/05/10 28/05/09 29/05/08 22/05/07 -
Price 0.29 0.31 0.41 0.37 0.61 1.24 0.00 -
P/RPS 0.27 0.29 0.44 0.37 0.75 0.33 0.00 -
P/EPS -1.20 -5.94 12.47 -1.87 -3.16 38.42 0.00 -
EY -83.53 -16.83 8.02 -53.62 -31.60 2.60 0.00 -
DY 3.45 3.25 2.44 2.70 0.86 2.02 0.00 -
P/NAPS 0.21 0.16 0.19 0.19 0.26 0.46 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