[LEADER] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 80.25%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,317,973 639,904 2,821,735 2,110,827 1,294,922 585,780 2,365,016 -32.30%
PBT 54,786 27,250 94,533 76,848 43,693 17,948 65,764 -11.47%
Tax -10,970 -6,764 -21,366 -10,746 -6,127 -2,087 -10,103 5.64%
NP 43,816 20,486 73,167 66,102 37,566 15,861 55,661 -14.75%
-
NP to SH 33,572 15,511 54,246 50,648 28,098 12,246 35,315 -3.32%
-
Tax Rate 20.02% 24.82% 22.60% 13.98% 14.02% 11.63% 15.36% -
Total Cost 1,274,157 619,418 2,748,568 2,044,725 1,257,356 569,919 2,309,355 -32.75%
-
Net Worth 469,658 451,042 442,884 416,012 392,673 383,504 371,244 16.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,548 6,553 13,091 6,549 6,544 - 6,547 0.01%
Div Payout % 19.51% 42.25% 24.13% 12.93% 23.29% - 18.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 469,658 451,042 442,884 416,012 392,673 383,504 371,244 16.98%
NOSH 436,566 436,929 436,382 436,620 436,304 435,800 436,501 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.32% 3.20% 2.59% 3.13% 2.90% 2.71% 2.35% -
ROE 7.15% 3.44% 12.25% 12.17% 7.16% 3.19% 9.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 301.89 146.45 646.62 483.45 296.79 134.41 541.81 -32.31%
EPS 7.69 3.55 12.43 11.60 6.44 2.81 8.09 -3.32%
DPS 1.50 1.50 3.00 1.50 1.50 0.00 1.50 0.00%
NAPS 1.0758 1.0323 1.0149 0.9528 0.90 0.88 0.8505 16.97%
Adjusted Per Share Value based on latest NOSH - 436,170
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 302.33 146.79 647.28 484.21 297.04 134.37 542.52 -32.30%
EPS 7.70 3.56 12.44 11.62 6.45 2.81 8.10 -3.32%
DPS 1.50 1.50 3.00 1.50 1.50 0.00 1.50 0.00%
NAPS 1.0774 1.0347 1.0159 0.9543 0.9008 0.8797 0.8516 16.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.93 1.09 1.09 0.85 0.67 0.56 -
P/RPS 0.21 0.64 0.17 0.23 0.29 0.50 0.10 64.06%
P/EPS 8.06 26.20 8.77 9.40 13.20 23.84 6.92 10.71%
EY 12.40 3.82 11.40 10.64 7.58 4.19 14.45 -9.70%
DY 2.42 1.61 2.75 1.38 1.76 0.00 2.68 -6.58%
P/NAPS 0.58 0.90 1.07 1.14 0.94 0.76 0.66 -8.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 -
Price 0.60 0.89 0.93 1.05 0.94 0.69 0.62 -
P/RPS 0.20 0.61 0.14 0.22 0.32 0.51 0.11 49.02%
P/EPS 7.80 25.07 7.48 9.05 14.60 24.56 7.66 1.21%
EY 12.82 3.99 13.37 11.05 6.85 4.07 13.05 -1.17%
DY 2.50 1.69 3.23 1.43 1.60 0.00 2.42 2.19%
P/NAPS 0.56 0.86 0.92 1.10 1.04 0.78 0.73 -16.21%

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