[LEADER] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 325.71%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 473,934 1,602,761 1,166,924 733,312 308,310 1,267,711 935,699 -36.48%
PBT 14,898 46,969 35,151 21,110 7,739 25,446 18,214 -12.54%
Tax -2,126 -6,315 -4,814 -4,047 -1,476 -10,284 -6,339 -51.76%
NP 12,772 40,654 30,337 17,063 6,263 15,162 11,875 4.97%
-
NP to SH 7,997 21,883 17,283 9,042 2,124 15,162 11,875 -23.18%
-
Tax Rate 14.27% 13.45% 13.70% 19.17% 19.07% 40.41% 34.80% -
Total Cost 461,162 1,562,107 1,136,587 716,249 302,047 1,252,549 923,824 -37.09%
-
Net Worth 353,080 344,866 353,515 345,081 333,771 336,447 340,533 2.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 353,080 344,866 353,515 345,081 333,771 336,447 340,533 2.44%
NOSH 435,901 436,540 436,439 436,811 433,469 436,945 436,580 -0.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.69% 2.54% 2.60% 2.33% 2.03% 1.20% 1.27% -
ROE 2.26% 6.35% 4.89% 2.62% 0.64% 4.51% 3.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.72 367.15 267.37 167.88 71.13 290.13 214.32 -36.42%
EPS 1.83 5.01 3.96 2.07 0.49 3.47 2.72 -23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.81 0.79 0.77 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 435,094
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.72 367.66 267.68 168.22 70.72 290.80 214.64 -36.48%
EPS 1.83 5.02 3.96 2.07 0.49 3.48 2.72 -23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.7911 0.8109 0.7916 0.7656 0.7718 0.7812 2.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.32 0.33 0.36 0.41 0.41 0.40 -
P/RPS 0.34 0.09 0.12 0.21 0.58 0.14 0.19 47.44%
P/EPS 20.17 6.38 8.33 17.39 83.67 11.82 14.71 23.44%
EY 4.96 15.67 12.00 5.75 1.20 8.46 6.80 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.46 0.53 0.53 0.51 -6.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 -
Price 0.40 0.39 0.31 0.37 0.35 0.49 0.44 -
P/RPS 0.37 0.11 0.12 0.22 0.49 0.17 0.21 45.92%
P/EPS 21.80 7.78 7.83 17.87 71.43 14.12 16.18 22.01%
EY 4.59 12.85 12.77 5.59 1.40 7.08 6.18 -18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.38 0.47 0.45 0.64 0.56 -8.52%

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