[LEADER] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.43%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,150,470 1,895,736 1,602,761 1,555,898 1,466,624 1,233,240 1,267,711 42.37%
PBT 67,490 59,592 46,969 46,868 42,220 30,956 25,446 91.95%
Tax -10,762 -8,504 -6,315 -6,418 -8,094 -5,904 -10,284 3.08%
NP 56,728 51,088 40,654 40,449 34,126 25,052 15,162 141.58%
-
NP to SH 33,826 31,988 21,883 23,044 18,084 8,496 15,162 70.98%
-
Tax Rate 15.95% 14.27% 13.45% 13.69% 19.17% 19.07% 40.41% -
Total Cost 2,093,742 1,844,648 1,562,107 1,515,449 1,432,498 1,208,188 1,252,549 40.98%
-
Net Worth 357,439 353,080 344,866 353,515 345,081 333,771 336,447 4.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,077 - - - - - - -
Div Payout % 38.66% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 357,439 353,080 344,866 353,515 345,081 333,771 336,447 4.12%
NOSH 435,902 435,901 436,540 436,439 436,811 433,469 436,945 -0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.64% 2.69% 2.54% 2.60% 2.33% 2.03% 1.20% -
ROE 9.46% 9.06% 6.35% 6.52% 5.24% 2.55% 4.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 493.34 434.90 367.15 356.50 335.76 284.50 290.13 42.60%
EPS 7.76 7.32 5.01 5.28 4.14 1.96 3.47 71.26%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.81 0.79 0.77 0.77 4.29%
Adjusted Per Share Value based on latest NOSH - 436,031
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 493.30 434.87 367.66 356.91 336.43 282.90 290.80 42.37%
EPS 7.76 7.34 5.02 5.29 4.15 1.95 3.48 70.93%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.8099 0.7911 0.8109 0.7916 0.7656 0.7718 4.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.37 0.32 0.33 0.36 0.41 0.41 -
P/RPS 0.08 0.09 0.09 0.09 0.11 0.14 0.14 -31.20%
P/EPS 4.90 5.04 6.38 6.25 8.70 20.92 11.82 -44.49%
EY 20.42 19.83 15.67 16.00 11.50 4.78 8.46 80.22%
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.41 0.46 0.53 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 -
Price 0.47 0.40 0.39 0.31 0.37 0.35 0.49 -
P/RPS 0.10 0.09 0.11 0.09 0.11 0.12 0.17 -29.86%
P/EPS 6.06 5.45 7.78 5.87 8.94 17.86 14.12 -43.19%
EY 16.51 18.35 12.85 17.03 11.19 5.60 7.08 76.12%
DY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.49 0.38 0.47 0.45 0.64 -7.45%

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