[LEADER] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.24%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,555,898 1,466,624 1,233,240 1,267,711 1,247,598 1,203,442 1,119,560 24.50%
PBT 46,868 42,220 30,956 25,446 24,285 27,936 8,220 218.81%
Tax -6,418 -8,094 -5,904 -10,284 -8,452 -8,940 7,784 -
NP 40,449 34,126 25,052 15,162 15,833 18,996 16,004 85.44%
-
NP to SH 23,044 18,084 8,496 15,162 15,833 18,996 16,004 27.48%
-
Tax Rate 13.69% 19.17% 19.07% 40.41% 34.80% 32.00% -94.70% -
Total Cost 1,515,449 1,432,498 1,208,188 1,252,549 1,231,765 1,184,446 1,103,556 23.52%
-
Net Worth 353,515 345,081 333,771 336,447 340,533 335,479 330,517 4.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 353,515 345,081 333,771 336,447 340,533 335,479 330,517 4.58%
NOSH 436,439 436,811 433,469 436,945 436,580 435,688 434,891 0.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.60% 2.33% 2.03% 1.20% 1.27% 1.58% 1.43% -
ROE 6.52% 5.24% 2.55% 4.51% 4.65% 5.66% 4.84% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 356.50 335.76 284.50 290.13 285.77 276.22 257.43 24.21%
EPS 5.28 4.14 1.96 3.47 3.63 4.36 3.68 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.77 0.77 0.78 0.77 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 438,266
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 356.91 336.43 282.90 290.80 286.19 276.06 256.82 24.50%
EPS 5.29 4.15 1.95 3.48 3.63 4.36 3.67 27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8109 0.7916 0.7656 0.7718 0.7812 0.7696 0.7582 4.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.33 0.36 0.41 0.41 0.40 0.41 0.60 -
P/RPS 0.09 0.11 0.14 0.14 0.14 0.15 0.23 -46.47%
P/EPS 6.25 8.70 20.92 11.82 11.03 9.40 16.30 -47.19%
EY 16.00 11.50 4.78 8.46 9.07 10.63 6.13 89.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.53 0.51 0.53 0.79 -35.39%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 -
Price 0.31 0.37 0.35 0.49 0.44 0.37 0.44 -
P/RPS 0.09 0.11 0.12 0.17 0.15 0.13 0.17 -34.53%
P/EPS 5.87 8.94 17.86 14.12 12.13 8.49 11.96 -37.75%
EY 17.03 11.19 5.60 7.08 8.24 11.78 8.36 60.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.45 0.64 0.56 0.48 0.58 -24.54%

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