[LEADER] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

22-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 8.22%

YoY- 19.48%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,778,884	2,540,802	2,694,698	2,635,946	2,559,616	2,821,735	2,814,436	-26.32%
YoY %	-29.99%	-5.71%	2.23%	2.98%	-9.29%	0.26%	-	-
Horiz. %	63.21%	90.28%	95.75%	93.66%	90.95%	100.26%	100.00%	-
PBT	85,784	102,024	112,897	109,572	109,000	94,533	102,464	-11.16%
YoY %	-15.92%	-9.63%	3.03%	0.52%	15.30%	-7.74%	-	-
Horiz. %	83.72%	99.57%	110.18%	106.94%	106.38%	92.26%	100.00%	-
Tax	-16,888	-15,482	-21,281	-21,940	-27,056	-21,366	-14,328	11.57%
YoY %	-9.08%	27.25%	3.00%	18.91%	-26.63%	-49.12%	-	-
Horiz. %	117.87%	108.05%	148.53%	153.13%	188.83%	149.12%	100.00%	-
NP	68,896	86,542	91,616	87,632	81,944	73,167	88,136	-15.12%
YoY %	-20.39%	-5.54%	4.55%	6.94%	12.00%	-16.98%	-	-
Horiz. %	78.17%	98.19%	103.95%	99.43%	92.97%	83.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,032	64,935	69,768	67,144	62,044	54,246	67,530	-19.20%
YoY %	-24.49%	-6.93%	3.91%	8.22%	14.38%	-19.67%	-	-
Horiz. %	72.61%	96.16%	103.31%	99.43%	91.88%	80.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.69%	15.17%	18.85%	20.02%	24.82%	22.60%	13.98%	-
YoY %	29.80%	-19.52%	-5.84%	-19.34%	9.82%	61.66%	-	-
Horiz. %	140.84%	108.51%	134.84%	143.20%	177.54%	161.66%	100.00%	-
Total Cost	1,709,988	2,454,260	2,603,082	2,548,314	2,477,672	2,748,568	2,726,300	-26.70%
YoY %	-30.33%	-5.72%	2.15%	2.85%	-9.86%	0.82%	-	-
Horiz. %	62.72%	90.02%	95.48%	93.47%	90.88%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,238	499,755	491,401	469,658	451,042	442,884	416,012	15.75%
YoY %	3.70%	1.70%	4.63%	4.13%	1.84%	6.46%	-	-
Horiz. %	124.57%	120.13%	118.12%	112.90%	108.42%	106.46%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	26,173	13,091	17,456	13,097	26,215	13,091	8,732	107.74%
YoY %	99.93%	-25.01%	33.28%	-50.04%	100.25%	49.92%	-	-
Horiz. %	299.74%	149.92%	199.91%	149.99%	300.22%	149.92%	100.00%	-
Div Payout %	53.38%	20.16%	25.02%	19.51%	42.25%	24.13%	12.93%	-
YoY %	164.78%	-19.42%	28.24%	-53.82%	75.09%	86.62%	-	-
Horiz. %	412.84%	155.92%	193.50%	150.89%	326.76%	186.62%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	518,238	499,755	491,401	469,658	451,042	442,884	416,012	15.75%
YoY %	3.70%	1.70%	4.63%	4.13%	1.84%	6.46%	-	-
Horiz. %	124.57%	120.13%	118.12%	112.90%	108.42%	106.46%	100.00%	-
NOSH	436,227	436,391	436,413	436,566	436,929	436,382	436,620	-0.05%
YoY %	-0.04%	-0.01%	-0.04%	-0.08%	0.13%	-0.05%	-	-
Horiz. %	99.91%	99.95%	99.95%	99.99%	100.07%	99.95%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	3.87%	3.41%	3.40%	3.32%	3.20%	2.59%	3.13%	-
YoY %	13.49%	0.29%	2.41%	3.75%	23.55%	-17.25%	-	-
Horiz. %	123.64%	108.95%	108.63%	106.07%	102.24%	82.75%	100.00%	-
ROE	9.46%	12.99%	14.20%	14.30%	13.76%	12.25%	16.23%	-
YoY %	-27.17%	-8.52%	-0.70%	3.92%	12.33%	-24.52%	-	-
Horiz. %	58.29%	80.04%	87.49%	88.11%	84.78%	75.48%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	407.79	582.23	617.46	603.79	585.82	646.62	644.60	-26.28%
YoY %	-29.96%	-5.71%	2.26%	3.07%	-9.40%	0.31%	-	-
Horiz. %	63.26%	90.32%	95.79%	93.67%	90.88%	100.31%	100.00%	-
EPS	11.24	14.88	15.99	15.38	14.20	12.43	15.47	-19.16%
YoY %	-24.46%	-6.94%	3.97%	8.31%	14.24%	-19.65%	-	-
Horiz. %	72.66%	96.19%	103.36%	99.42%	91.79%	80.35%	100.00%	-
DPS	6.00	3.00	4.00	3.00	6.00	3.00	2.00	107.86%
YoY %	100.00%	-25.00%	33.33%	-50.00%	100.00%	50.00%	-	-
Horiz. %	300.00%	150.00%	200.00%	150.00%	300.00%	150.00%	100.00%	-
NAPS	1.188	1.1452	1.126	1.0758	1.0323	1.0149	0.9528	15.82%
YoY %	3.74%	1.71%	4.67%	4.21%	1.71%	6.52%	-	-
Horiz. %	124.69%	120.19%	118.18%	112.91%	108.34%	106.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 436,256
RPS	408.06	582.84	618.14	604.66	587.16	647.28	645.61	-26.33%
YoY %	-29.99%	-5.71%	2.23%	2.98%	-9.29%	0.26%	-	-
Horiz. %	63.21%	90.28%	95.75%	93.66%	90.95%	100.26%	100.00%	-
EPS	11.25	14.90	16.00	15.40	14.23	12.44	15.49	-19.18%
YoY %	-24.50%	-6.87%	3.90%	8.22%	14.39%	-19.69%	-	-
Horiz. %	72.63%	96.19%	103.29%	99.42%	91.87%	80.31%	100.00%	-
DPS	6.00	3.00	4.00	3.00	6.01	3.00	2.00	107.86%
YoY %	100.00%	-25.00%	33.33%	-50.08%	100.33%	50.00%	-	-
Horiz. %	300.00%	150.00%	200.00%	150.00%	300.50%	150.00%	100.00%	-
NAPS	1.1888	1.1464	1.1272	1.0774	1.0347	1.0159	0.9543	15.75%
YoY %	3.70%	1.70%	4.62%	4.13%	1.85%	6.45%	-	-
Horiz. %	124.57%	120.13%	118.12%	112.90%	108.43%	106.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.42	0.44	0.56	0.62	0.93	1.09	1.09	-
P/RPS	0.10	0.08	0.09	0.10	0.16	0.17	0.17	-29.77%
YoY %	25.00%	-11.11%	-10.00%	-37.50%	-5.88%	0.00%	-	-
Horiz. %	58.82%	47.06%	52.94%	58.82%	94.12%	100.00%	100.00%	-
P/EPS	3.74	2.96	3.50	4.03	6.55	8.77	7.05	-34.44%
YoY %	26.35%	-15.43%	-13.15%	-38.47%	-25.31%	24.40%	-	-
Horiz. %	53.05%	41.99%	49.65%	57.16%	92.91%	124.40%	100.00%	-
EY	26.76	33.82	28.55	24.81	15.27	11.40	14.19	52.58%
YoY %	-20.88%	18.46%	15.07%	62.48%	33.95%	-19.66%	-	-
Horiz. %	188.58%	238.34%	201.20%	174.84%	107.61%	80.34%	100.00%	-
DY	14.29	6.82	7.14	4.84	6.45	2.75	1.83	293.10%
YoY %	109.53%	-4.48%	47.52%	-24.96%	134.55%	50.27%	-	-
Horiz. %	780.87%	372.68%	390.16%	264.48%	352.46%	150.27%	100.00%	-
P/NAPS	0.35	0.38	0.50	0.58	0.90	1.07	1.14	-54.45%
YoY %	-7.89%	-24.00%	-13.79%	-35.56%	-15.89%	-6.14%	-	-
Horiz. %	30.70%	33.33%	43.86%	50.88%	78.95%	93.86%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	20/02/09	21/11/08	22/08/08	23/05/08	28/02/08	20/11/07	-
Price	0.64	0.43	0.44	0.60	0.89	0.93	1.05	-
P/RPS	0.16	0.07	0.07	0.10	0.15	0.14	0.16	0.00%
YoY %	128.57%	0.00%	-30.00%	-33.33%	7.14%	-12.50%	-	-
Horiz. %	100.00%	43.75%	43.75%	62.50%	93.75%	87.50%	100.00%	-
P/EPS	5.69	2.89	2.75	3.90	6.27	7.48	6.79	-11.10%
YoY %	96.89%	5.09%	-29.49%	-37.80%	-16.18%	10.16%	-	-
Horiz. %	83.80%	42.56%	40.50%	57.44%	92.34%	110.16%	100.00%	-
EY	17.56	34.60	36.33	25.63	15.96	13.37	14.73	12.41%
YoY %	-49.25%	-4.76%	41.75%	60.59%	19.37%	-9.23%	-	-
Horiz. %	119.21%	234.89%	246.64%	174.00%	108.35%	90.77%	100.00%	-
DY	9.38	6.98	9.09	5.00	6.74	3.23	1.90	189.65%
YoY %	34.38%	-23.21%	81.80%	-25.82%	108.67%	70.00%	-	-
Horiz. %	493.68%	367.37%	478.42%	263.16%	354.74%	170.00%	100.00%	-
P/NAPS	0.54	0.38	0.39	0.56	0.86	0.92	1.10	-37.74%
YoY %	42.11%	-2.56%	-30.36%	-34.88%	-6.52%	-16.36%	-	-
Horiz. %	49.09%	34.55%	35.45%	50.91%	78.18%	83.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos