[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.1%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,021,024 1,317,973 639,904 2,821,735 2,110,827 1,294,922 585,780 127.81%
PBT 84,673 54,786 27,250 94,533 76,848 43,693 17,948 180.49%
Tax -15,961 -10,970 -6,764 -21,366 -10,746 -6,127 -2,087 286.73%
NP 68,712 43,816 20,486 73,167 66,102 37,566 15,861 165.03%
-
NP to SH 52,326 33,572 15,511 54,246 50,648 28,098 12,246 162.62%
-
Tax Rate 18.85% 20.02% 24.82% 22.60% 13.98% 14.02% 11.63% -
Total Cost 1,952,312 1,274,157 619,418 2,748,568 2,044,725 1,257,356 569,919 126.73%
-
Net Worth 491,401 469,658 451,042 442,884 416,012 392,673 383,504 17.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,092 6,548 6,553 13,091 6,549 6,544 - -
Div Payout % 25.02% 19.51% 42.25% 24.13% 12.93% 23.29% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 491,401 469,658 451,042 442,884 416,012 392,673 383,504 17.91%
NOSH 436,413 436,566 436,929 436,382 436,620 436,304 435,800 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.40% 3.32% 3.20% 2.59% 3.13% 2.90% 2.71% -
ROE 10.65% 7.15% 3.44% 12.25% 12.17% 7.16% 3.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 463.10 301.89 146.45 646.62 483.45 296.79 134.41 127.60%
EPS 11.99 7.69 3.55 12.43 11.60 6.44 2.81 162.37%
DPS 3.00 1.50 1.50 3.00 1.50 1.50 0.00 -
NAPS 1.126 1.0758 1.0323 1.0149 0.9528 0.90 0.88 17.80%
Adjusted Per Share Value based on latest NOSH - 436,837
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 463.61 302.33 146.79 647.28 484.21 297.04 134.37 127.81%
EPS 12.00 7.70 3.56 12.44 11.62 6.45 2.81 162.52%
DPS 3.00 1.50 1.50 3.00 1.50 1.50 0.00 -
NAPS 1.1272 1.0774 1.0347 1.0159 0.9543 0.9008 0.8797 17.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.62 0.93 1.09 1.09 0.85 0.67 -
P/RPS 0.12 0.21 0.64 0.17 0.23 0.29 0.50 -61.27%
P/EPS 4.67 8.06 26.20 8.77 9.40 13.20 23.84 -66.17%
EY 21.41 12.40 3.82 11.40 10.64 7.58 4.19 195.78%
DY 5.36 2.42 1.61 2.75 1.38 1.76 0.00 -
P/NAPS 0.50 0.58 0.90 1.07 1.14 0.94 0.76 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 -
Price 0.44 0.60 0.89 0.93 1.05 0.94 0.69 -
P/RPS 0.10 0.20 0.61 0.14 0.22 0.32 0.51 -66.14%
P/EPS 3.67 7.80 25.07 7.48 9.05 14.60 24.56 -71.74%
EY 27.25 12.82 3.99 13.37 11.05 6.85 4.07 254.00%
DY 6.82 2.50 1.69 3.23 1.43 1.60 0.00 -
P/NAPS 0.39 0.56 0.86 0.92 1.10 1.04 0.78 -36.92%

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