[LEADER] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -4.64%

YoY- -17.69%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	2,493,008	2,449,470	2,183,508	1,949,800	1,904,708	1,837,512	1,778,884	25.20%
YoY %	1.78%	12.18%	11.99%	2.37%	3.66%	3.30%	-	-
Horiz. %	140.14%	137.70%	122.75%	109.61%	107.07%	103.30%	100.00%	-
PBT	79,584	80,746	67,744	76,841	82,950	84,090	85,784	-4.87%
YoY %	-1.44%	19.19%	-11.84%	-7.36%	-1.36%	-1.97%	-	-
Horiz. %	92.77%	94.13%	78.97%	89.57%	96.70%	98.03%	100.00%	-
Tax	-2,973	-7,404	-4,488	-5,875	-8,994	-13,320	-16,888	-68.55%
YoY %	59.85%	-64.97%	23.61%	34.68%	32.48%	21.13%	-	-
Horiz. %	17.60%	43.84%	26.58%	34.79%	53.26%	78.87%	100.00%	-
NP	76,610	73,342	63,256	70,966	73,956	70,770	68,896	7.32%
YoY %	4.46%	15.94%	-10.86%	-4.04%	4.50%	2.72%	-	-
Horiz. %	111.20%	106.45%	91.81%	103.00%	107.34%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,440	50,200	40,368	53,446	56,045	52,406	49,032	8.52%
YoY %	10.44%	24.36%	-24.47%	-4.64%	6.94%	6.88%	-	-
Horiz. %	113.07%	102.38%	82.33%	109.00%	114.30%	106.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.74%	9.17%	6.62%	7.65%	10.84%	15.84%	19.69%	-
YoY %	-59.21%	38.52%	-13.46%	-29.43%	-31.57%	-19.55%	-	-
Horiz. %	18.99%	46.57%	33.62%	38.85%	55.05%	80.45%	100.00%	-
Total Cost	2,416,397	2,376,128	2,120,252	1,878,834	1,830,752	1,766,742	1,709,988	25.89%
YoY %	1.69%	12.07%	12.85%	2.63%	3.62%	3.32%	-	-
Horiz. %	141.31%	138.96%	123.99%	109.87%	107.06%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	561,439	546,045	539,288	541,135	535,136	521,177	518,238	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.68%	0.57%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	8,726	13,095	26,212	13,088	17,459	13,101	26,173	-51.88%
YoY %	-33.36%	-50.04%	100.28%	-25.04%	33.26%	-49.94%	-	-
Horiz. %	33.34%	50.03%	100.15%	50.01%	66.71%	50.06%	100.00%	-
Div Payout %	15.74%	26.09%	64.94%	24.49%	31.15%	25.00%	53.38%	-
YoY %	-39.67%	-59.82%	165.17%	-21.38%	24.60%	-53.17%	-	-
Horiz. %	29.49%	48.88%	121.66%	45.88%	58.36%	46.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	561,439	546,045	539,288	541,135	535,136	521,177	518,238	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.68%	0.57%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.57%	100.00%	-
NOSH	436,306	436,521	436,883	436,293	436,490	436,716	436,227	0.01%
YoY %	-0.05%	-0.08%	0.14%	-0.05%	-0.05%	0.11%	-	-
Horiz. %	100.02%	100.07%	100.15%	100.02%	100.06%	100.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	3.07%	2.99%	2.90%	3.64%	3.88%	3.85%	3.87%	-
YoY %	2.68%	3.10%	-20.33%	-6.19%	0.78%	-0.52%	-	-
Horiz. %	79.33%	77.26%	74.94%	94.06%	100.26%	99.48%	100.00%	-
ROE	9.87%	9.19%	7.49%	9.88%	10.47%	10.06%	9.46%	-
YoY %	7.40%	22.70%	-24.19%	-5.64%	4.08%	6.34%	-	-
Horiz. %	104.33%	97.15%	79.18%	104.44%	110.68%	106.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	571.39	561.13	499.79	446.90	436.37	420.76	407.79	25.19%
YoY %	1.83%	12.27%	11.83%	2.41%	3.71%	3.18%	-	-
Horiz. %	140.12%	137.60%	122.56%	109.59%	107.01%	103.18%	100.00%	-
EPS	12.71	11.50	9.24	12.25	12.84	12.00	11.24	8.53%
YoY %	10.52%	24.46%	-24.57%	-4.60%	7.00%	6.76%	-	-
Horiz. %	113.08%	102.31%	82.21%	108.99%	114.23%	106.76%	100.00%	-
DPS	2.00	3.00	6.00	3.00	4.00	3.00	6.00	-51.89%
YoY %	-33.33%	-50.00%	100.00%	-25.00%	33.33%	-50.00%	-	-
Horiz. %	33.33%	50.00%	100.00%	50.00%	66.67%	50.00%	100.00%	-
NAPS	1.2868	1.2509	1.2344	1.2403	1.226	1.1934	1.188	5.46%
YoY %	2.87%	1.34%	-0.48%	1.17%	2.73%	0.45%	-	-
Horiz. %	108.32%	105.29%	103.91%	104.40%	103.20%	100.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 437,241
RPS	571.88	561.89	500.88	447.27	436.92	421.51	408.06	25.20%
YoY %	1.78%	12.18%	11.99%	2.37%	3.66%	3.30%	-	-
Horiz. %	140.15%	137.70%	122.75%	109.61%	107.07%	103.30%	100.00%	-
EPS	12.72	11.52	9.26	12.26	12.86	12.02	11.25	8.52%
YoY %	10.42%	24.41%	-24.47%	-4.67%	6.99%	6.84%	-	-
Horiz. %	113.07%	102.40%	82.31%	108.98%	114.31%	106.84%	100.00%	-
DPS	2.00	3.00	6.01	3.00	4.01	3.01	6.00	-51.89%
YoY %	-33.33%	-50.08%	100.33%	-25.19%	33.22%	-49.83%	-	-
Horiz. %	33.33%	50.00%	100.17%	50.00%	66.83%	50.17%	100.00%	-
NAPS	1.2879	1.2526	1.2371	1.2413	1.2276	1.1955	1.1888	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.69%	0.56%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.84	0.85	0.98	0.78	0.75	0.72	0.42	-
P/RPS	0.15	0.15	0.20	0.17	0.17	0.17	0.10	31.00%
YoY %	0.00%	-25.00%	17.65%	0.00%	0.00%	70.00%	-	-
Horiz. %	150.00%	150.00%	200.00%	170.00%	170.00%	170.00%	100.00%	-
P/EPS	6.61	7.39	10.61	6.37	5.84	6.00	3.74	46.12%
YoY %	-10.55%	-30.35%	66.56%	9.08%	-2.67%	60.43%	-	-
Horiz. %	176.74%	197.59%	283.69%	170.32%	156.15%	160.43%	100.00%	-
EY	15.13	13.53	9.43	15.71	17.12	16.67	26.76	-31.60%
YoY %	11.83%	43.48%	-39.97%	-8.24%	2.70%	-37.71%	-	-
Horiz. %	56.54%	50.56%	35.24%	58.71%	63.98%	62.29%	100.00%	-
DY	2.38	3.53	6.12	3.85	5.33	4.17	14.29	-69.69%
YoY %	-32.58%	-42.32%	58.96%	-27.77%	27.82%	-70.82%	-	-
Horiz. %	16.66%	24.70%	42.83%	26.94%	37.30%	29.18%	100.00%	-
P/NAPS	0.65	0.68	0.79	0.63	0.61	0.60	0.35	51.03%
YoY %	-4.41%	-13.92%	25.40%	3.28%	1.67%	71.43%	-	-
Horiz. %	185.71%	194.29%	225.71%	180.00%	174.29%	171.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	23/08/10	21/05/10	23/02/10	30/11/09	21/08/09	29/05/09	-
Price	0.85	0.86	0.86	0.90	0.79	0.75	0.64	-
P/RPS	0.15	0.15	0.17	0.20	0.18	0.18	0.16	-4.20%
YoY %	0.00%	-11.76%	-15.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	93.75%	93.75%	106.25%	125.00%	112.50%	112.50%	100.00%	-
P/EPS	6.69	7.48	9.31	7.35	6.15	6.25	5.69	11.38%
YoY %	-10.56%	-19.66%	26.67%	19.51%	-1.60%	9.84%	-	-
Horiz. %	117.57%	131.46%	163.62%	129.17%	108.08%	109.84%	100.00%	-
EY	14.95	13.37	10.74	13.61	16.25	16.00	17.56	-10.16%
YoY %	11.82%	24.49%	-21.09%	-16.25%	1.56%	-8.88%	-	-
Horiz. %	85.14%	76.14%	61.16%	77.51%	92.54%	91.12%	100.00%	-
DY	2.35	3.49	6.98	3.33	5.06	4.00	9.38	-60.22%
YoY %	-32.66%	-50.00%	109.61%	-34.19%	26.50%	-57.36%	-	-
Horiz. %	25.05%	37.21%	74.41%	35.50%	53.94%	42.64%	100.00%	-
P/NAPS	0.66	0.69	0.70	0.73	0.64	0.63	0.54	14.30%
YoY %	-4.35%	-1.43%	-4.11%	14.06%	1.59%	16.67%	-	-
Horiz. %	122.22%	127.78%	129.63%	135.19%	118.52%	116.67%	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