[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

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	1,224,735	545,877	1,949,800	1,428,531	918,756	444,721	2,540,802	-38.60%
YoY %	124.36%	-72.00%	36.49%	55.49%	106.59%	-82.50%	-	-
Horiz. %	48.20%	21.48%	76.74%	56.22%	36.16%	17.50%	100.00%	-
PBT	40,373	16,936	76,841	62,213	42,045	21,446	102,024	-46.19%
YoY %	138.39%	-77.96%	23.51%	47.97%	96.05%	-78.98%	-	-
Horiz. %	39.57%	16.60%	75.32%	60.98%	41.21%	21.02%	100.00%	-
Tax	-3,702	-1,122	-5,875	-6,746	-6,660	-4,222	-15,482	-61.57%
YoY %	-229.95%	80.90%	12.91%	-1.29%	-57.75%	72.73%	-	-
Horiz. %	23.91%	7.25%	37.95%	43.57%	43.02%	27.27%	100.00%	-
NP	36,671	15,814	70,966	55,467	35,385	17,224	86,542	-43.67%
YoY %	131.89%	-77.72%	27.94%	56.75%	105.44%	-80.10%	-	-
Horiz. %	42.37%	18.27%	82.00%	64.09%	40.89%	19.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,100	10,092	53,446	42,034	26,203	12,258	64,935	-47.02%
YoY %	148.71%	-81.12%	27.15%	60.42%	113.76%	-81.12%	-	-
Horiz. %	38.65%	15.54%	82.31%	64.73%	40.35%	18.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.17%	6.62%	7.65%	10.84%	15.84%	19.69%	15.17%	-
YoY %	38.52%	-13.46%	-29.43%	-31.57%	-19.55%	29.80%	-	-
Horiz. %	60.45%	43.64%	50.43%	71.46%	104.42%	129.80%	100.00%	-
Total Cost	1,188,064	530,063	1,878,834	1,373,064	883,371	427,497	2,454,260	-38.43%
YoY %	124.14%	-71.79%	36.84%	55.43%	106.64%	-82.58%	-	-
Horiz. %	48.41%	21.60%	76.55%	55.95%	35.99%	17.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	546,045	539,288	541,135	535,136	521,177	518,238	499,755	6.10%
YoY %	1.25%	-0.34%	1.12%	2.68%	0.57%	3.70%	-	-
Horiz. %	109.26%	107.91%	108.28%	107.08%	104.29%	103.70%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	6,547	6,553	13,088	13,094	6,550	6,543	13,091	-37.07%
YoY %	-0.09%	-49.93%	-0.05%	99.91%	0.11%	-50.02%	-	-
Horiz. %	50.01%	50.06%	99.98%	100.02%	50.03%	49.98%	100.00%	-
Div Payout %	26.09%	64.94%	24.49%	31.15%	25.00%	53.38%	20.16%	-
YoY %	-59.82%	165.17%	-21.38%	24.60%	-53.17%	164.78%	-	-
Horiz. %	129.41%	322.12%	121.48%	154.51%	124.01%	264.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	546,045	539,288	541,135	535,136	521,177	518,238	499,755	6.10%
YoY %	1.25%	-0.34%	1.12%	2.68%	0.57%	3.70%	-	-
Horiz. %	109.26%	107.91%	108.28%	107.08%	104.29%	103.70%	100.00%	-
NOSH	436,521	436,883	436,293	436,490	436,716	436,227	436,391	0.01%
YoY %	-0.08%	0.14%	-0.05%	-0.05%	0.11%	-0.04%	-	-
Horiz. %	100.03%	100.11%	99.98%	100.02%	100.07%	99.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	2.99%	2.90%	3.64%	3.88%	3.85%	3.87%	3.41%	-
YoY %	3.10%	-20.33%	-6.19%	0.78%	-0.52%	13.49%	-	-
Horiz. %	87.68%	85.04%	106.74%	113.78%	112.90%	113.49%	100.00%	-
ROE	4.60%	1.87%	9.88%	7.85%	5.03%	2.37%	12.99%	-
YoY %	145.99%	-81.07%	25.86%	56.06%	112.24%	-81.76%	-	-
Horiz. %	35.41%	14.40%	76.06%	60.43%	38.72%	18.24%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	280.57	124.95	446.90	327.28	210.38	101.95	582.23	-38.61%
YoY %	124.55%	-72.04%	36.55%	55.57%	106.36%	-82.49%	-	-
Horiz. %	48.19%	21.46%	76.76%	56.21%	36.13%	17.51%	100.00%	-
EPS	5.75	2.31	12.25	9.63	6.00	2.81	14.88	-47.03%
YoY %	148.92%	-81.14%	27.21%	60.50%	113.52%	-81.12%	-	-
Horiz. %	38.64%	15.52%	82.33%	64.72%	40.32%	18.88%	100.00%	-
DPS	1.50	1.50	3.00	3.00	1.50	1.50	3.00	-37.08%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	-
NAPS	1.2509	1.2344	1.2403	1.226	1.1934	1.188	1.1452	6.07%
YoY %	1.34%	-0.48%	1.17%	2.73%	0.45%	3.74%	-	-
Horiz. %	109.23%	107.79%	108.30%	107.06%	104.21%	103.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 436,115
RPS	280.94	125.22	447.27	327.69	210.76	102.02	582.84	-38.60%
YoY %	124.36%	-72.00%	36.49%	55.48%	106.59%	-82.50%	-	-
Horiz. %	48.20%	21.48%	76.74%	56.22%	36.16%	17.50%	100.00%	-
EPS	5.76	2.32	12.26	9.64	6.01	2.81	14.90	-47.02%
YoY %	148.28%	-81.08%	27.18%	60.40%	113.88%	-81.14%	-	-
Horiz. %	38.66%	15.57%	82.28%	64.70%	40.34%	18.86%	100.00%	-
DPS	1.50	1.50	3.00	3.00	1.50	1.50	3.00	-37.08%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	-
NAPS	1.2526	1.2371	1.2413	1.2276	1.1955	1.1888	1.1464	6.10%
YoY %	1.25%	-0.34%	1.12%	2.69%	0.56%	3.70%	-	-
Horiz. %	109.26%	107.91%	108.28%	107.08%	104.28%	103.70%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-61.54%	358.82%	-26.09%	-32.35%	-17.07%	412.50%	-	-
Horiz. %	375.00%	975.00%	212.50%	287.50%	425.00%	512.50%	100.00%	-
P/EPS	14.78	42.42	6.37	7.79	12.00	14.95	2.96	192.99%
YoY %	-65.16%	565.93%	-18.23%	-35.08%	-19.73%	405.07%	-	-
Horiz. %	499.32%	1,433.11%	215.20%	263.18%	405.41%	505.07%	100.00%	-
EY	6.76	2.36	15.71	12.84	8.33	6.69	33.82	-65.91%
YoY %	186.44%	-84.98%	22.35%	54.14%	24.51%	-80.22%	-	-
Horiz. %	19.99%	6.98%	46.45%	37.97%	24.63%	19.78%	100.00%	-
DY	1.76	1.53	3.85	4.00	2.08	3.57	6.82	-59.56%
YoY %	15.03%	-60.26%	-3.75%	92.31%	-41.74%	-47.65%	-	-
Horiz. %	25.81%	22.43%	56.45%	58.65%	30.50%	52.35%	100.00%	-
P/NAPS	0.68	0.79	0.63	0.61	0.60	0.35	0.38	47.55%
YoY %	-13.92%	25.40%	3.28%	1.67%	71.43%	-7.89%	-	-
Horiz. %	178.95%	207.89%	165.79%	160.53%	157.89%	92.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-55.07%	245.00%	-16.67%	-33.33%	-42.86%	800.00%	-	-
Horiz. %	442.86%	985.71%	285.71%	342.86%	514.29%	900.00%	100.00%	-
P/EPS	14.96	37.23	7.35	8.20	12.50	22.78	2.89	200.14%
YoY %	-59.82%	406.53%	-10.37%	-34.40%	-45.13%	688.24%	-	-
Horiz. %	517.65%	1,288.24%	254.33%	283.74%	432.53%	788.24%	100.00%	-
EY	6.69	2.69	13.61	12.19	8.00	4.39	34.60	-66.66%
YoY %	148.70%	-80.24%	11.65%	52.37%	82.23%	-87.31%	-	-
Horiz. %	19.34%	7.77%	39.34%	35.23%	23.12%	12.69%	100.00%	-
DY	1.74	1.74	3.33	3.80	2.00	2.34	6.98	-60.49%
YoY %	0.00%	-47.75%	-12.37%	90.00%	-14.53%	-66.48%	-	-
Horiz. %	24.93%	24.93%	47.71%	54.44%	28.65%	33.52%	100.00%	-
P/NAPS	0.69	0.70	0.73	0.64	0.63	0.54	0.38	48.99%
YoY %	-1.43%	-4.11%	14.06%	1.59%	16.67%	42.11%	-	-
Horiz. %	181.58%	184.21%	192.11%	168.42%	165.79%	142.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos