[LEADER] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 24.36%

YoY- -4.21%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	3,604,284	2,494,025	2,493,008	2,449,470	2,183,508	1,949,800	1,904,708	53.04%
YoY %	44.52%	0.04%	1.78%	12.18%	11.99%	2.37%	-	-
Horiz. %	189.23%	130.94%	130.89%	128.60%	114.64%	102.37%	100.00%	-
PBT	85,048	66,993	79,584	80,746	67,744	76,841	82,950	1.68%
YoY %	26.95%	-15.82%	-1.44%	19.19%	-11.84%	-7.36%	-	-
Horiz. %	102.53%	80.76%	95.94%	97.34%	81.67%	92.64%	100.00%	-
Tax	-16,560	2,988	-2,973	-7,404	-4,488	-5,875	-8,994	50.27%
YoY %	-654.22%	200.50%	59.85%	-64.97%	23.61%	34.68%	-	-
Horiz. %	184.12%	-33.22%	33.06%	82.32%	49.90%	65.32%	100.00%	-
NP	68,488	69,981	76,610	73,342	63,256	70,966	73,956	-4.99%
YoY %	-2.13%	-8.65%	4.46%	15.94%	-10.86%	-4.04%	-	-
Horiz. %	92.61%	94.63%	103.59%	99.17%	85.53%	95.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,480	49,680	55,440	50,200	40,368	53,446	56,045	-7.97%
YoY %	-0.40%	-10.39%	10.44%	24.36%	-24.47%	-4.64%	-	-
Horiz. %	88.29%	88.64%	98.92%	89.57%	72.03%	95.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	-4.46%	3.74%	9.17%	6.62%	7.65%	10.84%	-
YoY %	536.55%	-219.25%	-59.21%	38.52%	-13.46%	-29.43%	-	-
Horiz. %	179.61%	-41.14%	34.50%	84.59%	61.07%	70.57%	100.00%	-
Total Cost	3,535,796	2,424,044	2,416,397	2,376,128	2,120,252	1,878,834	1,830,752	55.14%
YoY %	45.86%	0.32%	1.69%	12.07%	12.85%	2.63%	-	-
Horiz. %	193.13%	132.41%	131.99%	129.79%	115.81%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,952	569,137	561,439	546,045	539,288	541,135	535,136	5.63%
YoY %	2.08%	1.37%	2.82%	1.25%	-0.34%	1.12%	-	-
Horiz. %	108.56%	106.35%	104.92%	102.04%	100.78%	101.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	6,548	8,726	13,095	26,212	13,088	17,459	-
YoY %	-	-24.96%	-33.36%	-50.04%	100.28%	-25.04%	-	-
Horiz. %	-	37.51%	49.98%	75.00%	150.13%	74.96%	100.00%	-
Div Payout %	-	13.18%	15.74%	26.09%	64.94%	24.49%	31.15%	-
YoY %	-	-16.26%	-39.67%	-59.82%	165.17%	-21.38%	-	-
Horiz. %	-	42.31%	50.53%	83.76%	208.48%	78.62%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	580,952	569,137	561,439	546,045	539,288	541,135	535,136	5.63%
YoY %	2.08%	1.37%	2.82%	1.25%	-0.34%	1.12%	-	-
Horiz. %	108.56%	106.35%	104.92%	102.04%	100.78%	101.12%	100.00%	-
NOSH	437,102	436,555	436,306	436,521	436,883	436,293	436,490	0.09%
YoY %	0.13%	0.06%	-0.05%	-0.08%	0.14%	-0.05%	-	-
Horiz. %	100.14%	100.01%	99.96%	100.01%	100.09%	99.95%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	1.90%	2.81%	3.07%	2.99%	2.90%	3.64%	3.88%	-
YoY %	-32.38%	-8.47%	2.68%	3.10%	-20.33%	-6.19%	-	-
Horiz. %	48.97%	72.42%	79.12%	77.06%	74.74%	93.81%	100.00%	-
ROE	8.52%	8.73%	9.87%	9.19%	7.49%	9.88%	10.47%	-
YoY %	-2.41%	-11.55%	7.40%	22.70%	-24.19%	-5.64%	-	-
Horiz. %	81.38%	83.38%	94.27%	87.77%	71.54%	94.36%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	824.59	571.30	571.39	561.13	499.79	446.90	436.37	52.90%
YoY %	44.34%	-0.02%	1.83%	12.27%	11.83%	2.41%	-	-
Horiz. %	188.97%	130.92%	130.94%	128.59%	114.53%	102.41%	100.00%	-
EPS	11.32	11.38	12.71	11.50	9.24	12.25	12.84	-8.06%
YoY %	-0.53%	-10.46%	10.52%	24.46%	-24.57%	-4.60%	-	-
Horiz. %	88.16%	88.63%	98.99%	89.56%	71.96%	95.40%	100.00%	-
DPS	0.00	1.50	2.00	3.00	6.00	3.00	4.00	-
YoY %	0.00%	-25.00%	-33.33%	-50.00%	100.00%	-25.00%	-	-
Horiz. %	0.00%	37.50%	50.00%	75.00%	150.00%	75.00%	100.00%	-
NAPS	1.3291	1.3037	1.2868	1.2509	1.2344	1.2403	1.226	5.53%
YoY %	1.95%	1.31%	2.87%	1.34%	-0.48%	1.17%	-	-
Horiz. %	108.41%	106.34%	104.96%	102.03%	100.69%	101.17%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 436,279
RPS	826.79	572.11	571.88	561.89	500.88	447.27	436.92	53.04%
YoY %	44.52%	0.04%	1.78%	12.18%	11.99%	2.37%	-	-
Horiz. %	189.23%	130.94%	130.89%	128.60%	114.64%	102.37%	100.00%	-
EPS	11.35	11.40	12.72	11.52	9.26	12.26	12.86	-7.99%
YoY %	-0.44%	-10.38%	10.42%	24.41%	-24.47%	-4.67%	-	-
Horiz. %	88.26%	88.65%	98.91%	89.58%	72.01%	95.33%	100.00%	-
DPS	0.00	1.50	2.00	3.00	6.01	3.00	4.01	-
YoY %	0.00%	-25.00%	-33.33%	-50.08%	100.33%	-25.19%	-	-
Horiz. %	0.00%	37.41%	49.88%	74.81%	149.88%	74.81%	100.00%	-
NAPS	1.3327	1.3056	1.2879	1.2526	1.2371	1.2413	1.2276	5.63%
YoY %	2.08%	1.37%	2.82%	1.25%	-0.34%	1.12%	-	-
Horiz. %	108.56%	106.35%	104.91%	102.04%	100.77%	101.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.84	0.85	0.84	0.85	0.98	0.78	0.75	-
P/RPS	0.10	0.15	0.15	0.15	0.20	0.17	0.17	-29.81%
YoY %	-33.33%	0.00%	0.00%	-25.00%	17.65%	0.00%	-	-
Horiz. %	58.82%	88.24%	88.24%	88.24%	117.65%	100.00%	100.00%	-
P/EPS	7.42	7.47	6.61	7.39	10.61	6.37	5.84	17.32%
YoY %	-0.67%	13.01%	-10.55%	-30.35%	66.56%	9.08%	-	-
Horiz. %	127.05%	127.91%	113.18%	126.54%	181.68%	109.08%	100.00%	-
EY	13.48	13.39	15.13	13.53	9.43	15.71	17.12	-14.74%
YoY %	0.67%	-11.50%	11.83%	43.48%	-39.97%	-8.24%	-	-
Horiz. %	78.74%	78.21%	88.38%	79.03%	55.08%	91.76%	100.00%	-
DY	0.00	1.76	2.38	3.53	6.12	3.85	5.33	-
YoY %	0.00%	-26.05%	-32.58%	-42.32%	58.96%	-27.77%	-	-
Horiz. %	0.00%	33.02%	44.65%	66.23%	114.82%	72.23%	100.00%	-
P/NAPS	0.63	0.65	0.65	0.68	0.79	0.63	0.61	2.17%
YoY %	-3.08%	0.00%	-4.41%	-13.92%	25.40%	3.28%	-	-
Horiz. %	103.28%	106.56%	106.56%	111.48%	129.51%	103.28%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/05/11	28/02/11	26/11/10	23/08/10	21/05/10	23/02/10	30/11/09	-
Price	0.825	0.84	0.85	0.86	0.86	0.90	0.79	-
P/RPS	0.10	0.15	0.15	0.15	0.17	0.20	0.18	-32.44%
YoY %	-33.33%	0.00%	0.00%	-11.76%	-15.00%	11.11%	-	-
Horiz. %	55.56%	83.33%	83.33%	83.33%	94.44%	111.11%	100.00%	-
P/EPS	7.29	7.38	6.69	7.48	9.31	7.35	6.15	12.01%
YoY %	-1.22%	10.31%	-10.56%	-19.66%	26.67%	19.51%	-	-
Horiz. %	118.54%	120.00%	108.78%	121.63%	151.38%	119.51%	100.00%	-
EY	13.72	13.55	14.95	13.37	10.74	13.61	16.25	-10.67%
YoY %	1.25%	-9.36%	11.82%	24.49%	-21.09%	-16.25%	-	-
Horiz. %	84.43%	83.38%	92.00%	82.28%	66.09%	83.75%	100.00%	-
DY	0.00	1.79	2.35	3.49	6.98	3.33	5.06	-
YoY %	0.00%	-23.83%	-32.66%	-50.00%	109.61%	-34.19%	-	-
Horiz. %	0.00%	35.38%	46.44%	68.97%	137.94%	65.81%	100.00%	-
P/NAPS	0.62	0.64	0.66	0.69	0.70	0.73	0.64	-2.09%
YoY %	-3.12%	-3.03%	-4.35%	-1.43%	-4.11%	14.06%	-	-
Horiz. %	96.88%	100.00%	103.12%	107.81%	109.38%	114.06%	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