[LEADER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.04%
YoY- 44.33%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,351,902 2,150,470 1,895,736 1,602,761 1,555,898 1,466,624 1,233,240 53.72%
PBT 69,018 67,490 59,592 46,969 46,868 42,220 30,956 70.58%
Tax -10,702 -10,762 -8,504 -6,315 -6,418 -8,094 -5,904 48.61%
NP 58,316 56,728 51,088 40,654 40,449 34,126 25,052 75.55%
-
NP to SH 35,512 33,826 31,988 21,883 23,044 18,084 8,496 159.25%
-
Tax Rate 15.51% 15.95% 14.27% 13.45% 13.69% 19.17% 19.07% -
Total Cost 2,293,586 2,093,742 1,844,648 1,562,107 1,515,449 1,432,498 1,208,188 53.25%
-
Net Worth 366,763 357,439 353,080 344,866 353,515 345,081 333,771 6.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,732 13,077 - - - - - -
Div Payout % 24.59% 38.66% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 366,763 357,439 353,080 344,866 353,515 345,081 333,771 6.47%
NOSH 436,622 435,902 435,901 436,540 436,439 436,811 433,469 0.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.48% 2.64% 2.69% 2.54% 2.60% 2.33% 2.03% -
ROE 9.68% 9.46% 9.06% 6.35% 6.52% 5.24% 2.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 538.66 493.34 434.90 367.15 356.50 335.76 284.50 52.98%
EPS 8.13 7.76 7.32 5.01 5.28 4.14 1.96 157.93%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.81 0.79 0.81 0.79 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 437,019
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 539.51 493.30 434.87 367.66 356.91 336.43 282.90 53.72%
EPS 8.15 7.76 7.34 5.02 5.29 4.15 1.95 159.24%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8413 0.8199 0.8099 0.7911 0.8109 0.7916 0.7656 6.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.38 0.37 0.32 0.33 0.36 0.41 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.11 0.14 -31.11%
P/EPS 5.41 4.90 5.04 6.38 6.25 8.70 20.92 -59.37%
EY 18.48 20.42 19.83 15.67 16.00 11.50 4.78 146.12%
DY 4.55 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.46 0.41 0.41 0.46 0.53 -1.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 -
Price 0.52 0.47 0.40 0.39 0.31 0.37 0.35 -
P/RPS 0.10 0.10 0.09 0.11 0.09 0.11 0.12 -11.43%
P/EPS 6.39 6.06 5.45 7.78 5.87 8.94 17.86 -49.57%
EY 15.64 16.51 18.35 12.85 17.03 11.19 5.60 98.19%
DY 3.85 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.49 0.49 0.38 0.47 0.45 23.79%

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