[LEADER] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.17%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,635,946 2,559,616 2,821,735 2,814,436 2,589,844 2,343,120 2,365,016 7.50%
PBT 109,572 109,000 94,533 102,464 87,386 71,792 65,764 40.58%
Tax -21,940 -27,056 -21,366 -14,328 -12,254 -8,348 -10,103 67.77%
NP 87,632 81,944 73,167 88,136 75,132 63,444 55,661 35.37%
-
NP to SH 67,144 62,044 54,246 67,530 56,196 48,984 35,315 53.53%
-
Tax Rate 20.02% 24.82% 22.60% 13.98% 14.02% 11.63% 15.36% -
Total Cost 2,548,314 2,477,672 2,748,568 2,726,300 2,514,712 2,279,676 2,309,355 6.79%
-
Net Worth 469,658 451,042 442,884 416,012 392,673 383,504 371,244 16.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,097 26,215 13,091 8,732 13,089 - 6,547 58.83%
Div Payout % 19.51% 42.25% 24.13% 12.93% 23.29% - 18.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 469,658 451,042 442,884 416,012 392,673 383,504 371,244 16.98%
NOSH 436,566 436,929 436,382 436,620 436,304 435,800 436,501 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.32% 3.20% 2.59% 3.13% 2.90% 2.71% 2.35% -
ROE 14.30% 13.76% 12.25% 16.23% 14.31% 12.77% 9.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 603.79 585.82 646.62 644.60 593.59 537.66 541.81 7.49%
EPS 15.38 14.20 12.43 15.47 12.88 11.24 8.09 53.52%
DPS 3.00 6.00 3.00 2.00 3.00 0.00 1.50 58.80%
NAPS 1.0758 1.0323 1.0149 0.9528 0.90 0.88 0.8505 16.97%
Adjusted Per Share Value based on latest NOSH - 436,170
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 604.66 587.16 647.28 645.61 594.09 537.49 542.52 7.50%
EPS 15.40 14.23 12.44 15.49 12.89 11.24 8.10 53.53%
DPS 3.00 6.01 3.00 2.00 3.00 0.00 1.50 58.80%
NAPS 1.0774 1.0347 1.0159 0.9543 0.9008 0.8797 0.8516 16.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.93 1.09 1.09 0.85 0.67 0.56 -
P/RPS 0.10 0.16 0.17 0.17 0.14 0.12 0.10 0.00%
P/EPS 4.03 6.55 8.77 7.05 6.60 5.96 6.92 -30.28%
EY 24.81 15.27 11.40 14.19 15.15 16.78 14.45 43.43%
DY 4.84 6.45 2.75 1.83 3.53 0.00 2.68 48.35%
P/NAPS 0.58 0.90 1.07 1.14 0.94 0.76 0.66 -8.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 -
Price 0.60 0.89 0.93 1.05 0.94 0.69 0.62 -
P/RPS 0.10 0.15 0.14 0.16 0.16 0.13 0.11 -6.16%
P/EPS 3.90 6.27 7.48 6.79 7.30 6.14 7.66 -36.26%
EY 25.63 15.96 13.37 14.73 13.70 16.29 13.05 56.89%
DY 5.00 6.74 3.23 1.90 3.19 0.00 2.42 62.29%
P/NAPS 0.56 0.86 0.92 1.10 1.04 0.78 0.73 -16.21%

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