[LEADER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.42%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,224,735 545,877 1,949,800 1,428,531 918,756 444,721 2,540,802 -38.60%
PBT 40,373 16,936 76,841 62,213 42,045 21,446 102,024 -46.19%
Tax -3,702 -1,122 -5,875 -6,746 -6,660 -4,222 -15,482 -61.57%
NP 36,671 15,814 70,966 55,467 35,385 17,224 86,542 -43.67%
-
NP to SH 25,100 10,092 53,446 42,034 26,203 12,258 64,935 -47.02%
-
Tax Rate 9.17% 6.62% 7.65% 10.84% 15.84% 19.69% 15.17% -
Total Cost 1,188,064 530,063 1,878,834 1,373,064 883,371 427,497 2,454,260 -38.43%
-
Net Worth 546,045 539,288 541,135 535,136 521,177 518,238 499,755 6.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,547 6,553 13,088 13,094 6,550 6,543 13,091 -37.07%
Div Payout % 26.09% 64.94% 24.49% 31.15% 25.00% 53.38% 20.16% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 546,045 539,288 541,135 535,136 521,177 518,238 499,755 6.10%
NOSH 436,521 436,883 436,293 436,490 436,716 436,227 436,391 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.99% 2.90% 3.64% 3.88% 3.85% 3.87% 3.41% -
ROE 4.60% 1.87% 9.88% 7.85% 5.03% 2.37% 12.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.57 124.95 446.90 327.28 210.38 101.95 582.23 -38.61%
EPS 5.75 2.31 12.25 9.63 6.00 2.81 14.88 -47.03%
DPS 1.50 1.50 3.00 3.00 1.50 1.50 3.00 -37.08%
NAPS 1.2509 1.2344 1.2403 1.226 1.1934 1.188 1.1452 6.07%
Adjusted Per Share Value based on latest NOSH - 436,115
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.94 125.22 447.27 327.69 210.76 102.02 582.84 -38.60%
EPS 5.76 2.32 12.26 9.64 6.01 2.81 14.90 -47.02%
DPS 1.50 1.50 3.00 3.00 1.50 1.50 3.00 -37.08%
NAPS 1.2526 1.2371 1.2413 1.2276 1.1955 1.1888 1.1464 6.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.98 0.78 0.75 0.72 0.42 0.44 -
P/RPS 0.30 0.78 0.17 0.23 0.34 0.41 0.08 141.95%
P/EPS 14.78 42.42 6.37 7.79 12.00 14.95 2.96 192.99%
EY 6.76 2.36 15.71 12.84 8.33 6.69 33.82 -65.91%
DY 1.76 1.53 3.85 4.00 2.08 3.57 6.82 -59.56%
P/NAPS 0.68 0.79 0.63 0.61 0.60 0.35 0.38 47.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 21/05/10 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 -
Price 0.86 0.86 0.90 0.79 0.75 0.64 0.43 -
P/RPS 0.31 0.69 0.20 0.24 0.36 0.63 0.07 170.41%
P/EPS 14.96 37.23 7.35 8.20 12.50 22.78 2.89 200.14%
EY 6.69 2.69 13.61 12.19 8.00 4.39 34.60 -66.66%
DY 1.74 1.74 3.33 3.80 2.00 2.34 6.98 -60.49%
P/NAPS 0.69 0.70 0.73 0.64 0.63 0.54 0.38 48.99%

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