[LEADER] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 46.18%
YoY- 276.51%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,365,016 2,351,902 2,150,470 1,895,736 1,602,761 1,555,898 1,466,624 37.39%
PBT 65,764 69,018 67,490 59,592 46,969 46,868 42,220 34.26%
Tax -10,103 -10,702 -10,762 -8,504 -6,315 -6,418 -8,094 15.88%
NP 55,661 58,316 56,728 51,088 40,654 40,449 34,126 38.43%
-
NP to SH 35,315 35,512 33,826 31,988 21,883 23,044 18,084 56.04%
-
Tax Rate 15.36% 15.51% 15.95% 14.27% 13.45% 13.69% 19.17% -
Total Cost 2,309,355 2,293,586 2,093,742 1,844,648 1,562,107 1,515,449 1,432,498 37.36%
-
Net Worth 371,244 366,763 357,439 353,080 344,866 353,515 345,081 4.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,547 8,732 13,077 - - - - -
Div Payout % 18.54% 24.59% 38.66% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 371,244 366,763 357,439 353,080 344,866 353,515 345,081 4.97%
NOSH 436,501 436,622 435,902 435,901 436,540 436,439 436,811 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.35% 2.48% 2.64% 2.69% 2.54% 2.60% 2.33% -
ROE 9.51% 9.68% 9.46% 9.06% 6.35% 6.52% 5.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 541.81 538.66 493.34 434.90 367.15 356.50 335.76 37.45%
EPS 8.09 8.13 7.76 7.32 5.01 5.28 4.14 56.11%
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.8505 0.84 0.82 0.81 0.79 0.81 0.79 5.02%
Adjusted Per Share Value based on latest NOSH - 435,901
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 542.52 539.51 493.30 434.87 367.66 356.91 336.43 37.39%
EPS 8.10 8.15 7.76 7.34 5.02 5.29 4.15 55.98%
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.8516 0.8413 0.8199 0.8099 0.7911 0.8109 0.7916 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.44 0.38 0.37 0.32 0.33 0.36 -
P/RPS 0.10 0.08 0.08 0.09 0.09 0.09 0.11 -6.14%
P/EPS 6.92 5.41 4.90 5.04 6.38 6.25 8.70 -14.11%
EY 14.45 18.48 20.42 19.83 15.67 16.00 11.50 16.39%
DY 2.68 4.55 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.46 0.46 0.41 0.41 0.46 27.12%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 -
Price 0.62 0.52 0.47 0.40 0.39 0.31 0.37 -
P/RPS 0.11 0.10 0.10 0.09 0.11 0.09 0.11 0.00%
P/EPS 7.66 6.39 6.06 5.45 7.78 5.87 8.94 -9.76%
EY 13.05 15.64 16.51 18.35 12.85 17.03 11.19 10.76%
DY 2.42 3.85 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.57 0.49 0.49 0.38 0.47 34.00%

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
Post a Comment