[LEADER] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.38%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,540,802 2,694,698 2,635,946 2,559,616 2,821,735 2,814,436 2,589,844 -1.26%
PBT 102,024 112,897 109,572 109,000 94,533 102,464 87,386 10.82%
Tax -15,482 -21,281 -21,940 -27,056 -21,366 -14,328 -12,254 16.78%
NP 86,542 91,616 87,632 81,944 73,167 88,136 75,132 9.83%
-
NP to SH 64,935 69,768 67,144 62,044 54,246 67,530 56,196 10.06%
-
Tax Rate 15.17% 18.85% 20.02% 24.82% 22.60% 13.98% 14.02% -
Total Cost 2,454,260 2,603,082 2,548,314 2,477,672 2,748,568 2,726,300 2,514,712 -1.60%
-
Net Worth 499,755 491,401 469,658 451,042 442,884 416,012 392,673 17.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,091 17,456 13,097 26,215 13,091 8,732 13,089 0.01%
Div Payout % 20.16% 25.02% 19.51% 42.25% 24.13% 12.93% 23.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 499,755 491,401 469,658 451,042 442,884 416,012 392,673 17.35%
NOSH 436,391 436,413 436,566 436,929 436,382 436,620 436,304 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.41% 3.40% 3.32% 3.20% 2.59% 3.13% 2.90% -
ROE 12.99% 14.20% 14.30% 13.76% 12.25% 16.23% 14.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 582.23 617.46 603.79 585.82 646.62 644.60 593.59 -1.27%
EPS 14.88 15.99 15.38 14.20 12.43 15.47 12.88 10.05%
DPS 3.00 4.00 3.00 6.00 3.00 2.00 3.00 0.00%
NAPS 1.1452 1.126 1.0758 1.0323 1.0149 0.9528 0.90 17.33%
Adjusted Per Share Value based on latest NOSH - 436,929
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 582.84 618.14 604.66 587.16 647.28 645.61 594.09 -1.26%
EPS 14.90 16.00 15.40 14.23 12.44 15.49 12.89 10.09%
DPS 3.00 4.00 3.00 6.01 3.00 2.00 3.00 0.00%
NAPS 1.1464 1.1272 1.0774 1.0347 1.0159 0.9543 0.9008 17.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.56 0.62 0.93 1.09 1.09 0.85 -
P/RPS 0.08 0.09 0.10 0.16 0.17 0.17 0.14 -31.02%
P/EPS 2.96 3.50 4.03 6.55 8.77 7.05 6.60 -41.26%
EY 33.82 28.55 24.81 15.27 11.40 14.19 15.15 70.39%
DY 6.82 7.14 4.84 6.45 2.75 1.83 3.53 54.81%
P/NAPS 0.38 0.50 0.58 0.90 1.07 1.14 0.94 -45.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 21/11/08 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 -
Price 0.43 0.44 0.60 0.89 0.93 1.05 0.94 -
P/RPS 0.07 0.07 0.10 0.15 0.14 0.16 0.16 -42.22%
P/EPS 2.89 2.75 3.90 6.27 7.48 6.79 7.30 -45.93%
EY 34.60 36.33 25.63 15.96 13.37 14.73 13.70 84.93%
DY 6.98 9.09 5.00 6.74 3.23 1.90 3.19 68.14%
P/NAPS 0.38 0.39 0.56 0.86 0.92 1.10 1.04 -48.73%

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