[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 26.62%
YoY- 44.33%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,763,927 1,075,235 473,934 1,602,761 1,166,924 733,312 308,310 219.54%
PBT 51,764 33,745 14,898 46,969 35,151 21,110 7,739 254.59%
Tax -8,027 -5,381 -2,126 -6,315 -4,814 -4,047 -1,476 208.93%
NP 43,737 28,364 12,772 40,654 30,337 17,063 6,263 264.91%
-
NP to SH 26,634 16,913 7,997 21,883 17,283 9,042 2,124 438.91%
-
Tax Rate 15.51% 15.95% 14.27% 13.45% 13.70% 19.17% 19.07% -
Total Cost 1,720,190 1,046,871 461,162 1,562,107 1,136,587 716,249 302,047 218.57%
-
Net Worth 366,763 357,439 353,080 344,866 353,515 345,081 333,771 6.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,549 6,538 - - - - - -
Div Payout % 24.59% 38.66% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 366,763 357,439 353,080 344,866 353,515 345,081 333,771 6.47%
NOSH 436,622 435,902 435,901 436,540 436,439 436,811 433,469 0.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.48% 2.64% 2.69% 2.54% 2.60% 2.33% 2.03% -
ROE 7.26% 4.73% 2.26% 6.35% 4.89% 2.62% 0.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 403.99 246.67 108.72 367.15 267.37 167.88 71.13 217.99%
EPS 6.10 3.88 1.83 5.01 3.96 2.07 0.49 436.31%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.81 0.79 0.81 0.79 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 437,019
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 404.63 246.65 108.72 367.66 267.68 168.22 70.72 219.55%
EPS 6.11 3.88 1.83 5.02 3.96 2.07 0.49 436.90%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8413 0.8199 0.8099 0.7911 0.8109 0.7916 0.7656 6.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.38 0.37 0.32 0.33 0.36 0.41 -
P/RPS 0.11 0.15 0.34 0.09 0.12 0.21 0.58 -66.95%
P/EPS 7.21 9.79 20.17 6.38 8.33 17.39 83.67 -80.46%
EY 13.86 10.21 4.96 15.67 12.00 5.75 1.20 410.20%
DY 3.41 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.46 0.41 0.41 0.46 0.53 -1.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 -
Price 0.52 0.47 0.40 0.39 0.31 0.37 0.35 -
P/RPS 0.13 0.19 0.37 0.11 0.12 0.22 0.49 -58.67%
P/EPS 8.52 12.11 21.80 7.78 7.83 17.87 71.43 -75.73%
EY 11.73 8.26 4.59 12.85 12.77 5.59 1.40 311.98%
DY 2.88 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.49 0.49 0.38 0.47 0.45 23.79%

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