[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

20-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 24.1%

YoY- 19.7%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	1,428,531	918,756	444,721	2,540,802	2,021,024	1,317,973	639,904	70.72%
YoY %	55.49%	106.59%	-82.50%	25.72%	53.34%	105.96%	-	-
Horiz. %	223.24%	143.58%	69.50%	397.06%	315.83%	205.96%	100.00%	-
PBT	62,213	42,045	21,446	102,024	84,673	54,786	27,250	73.29%
YoY %	47.97%	96.05%	-78.98%	20.49%	54.55%	101.05%	-	-
Horiz. %	228.30%	154.29%	78.70%	374.40%	310.73%	201.05%	100.00%	-
Tax	-6,746	-6,660	-4,222	-15,482	-15,961	-10,970	-6,764	-0.17%
YoY %	-1.29%	-57.75%	72.73%	3.00%	-45.50%	-62.18%	-	-
Horiz. %	99.73%	98.46%	62.42%	228.89%	235.97%	162.18%	100.00%	-
NP	55,467	35,385	17,224	86,542	68,712	43,816	20,486	94.14%
YoY %	56.75%	105.44%	-80.10%	25.95%	56.82%	113.88%	-	-
Horiz. %	270.76%	172.73%	84.08%	422.44%	335.41%	213.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,034	26,203	12,258	64,935	52,326	33,572	15,511	94.25%
YoY %	60.42%	113.76%	-81.12%	24.10%	55.86%	116.44%	-	-
Horiz. %	270.99%	168.93%	79.03%	418.64%	337.35%	216.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.84%	15.84%	19.69%	15.17%	18.85%	20.02%	24.82%	-
YoY %	-31.57%	-19.55%	29.80%	-19.52%	-5.84%	-19.34%	-	-
Horiz. %	43.67%	63.82%	79.33%	61.12%	75.95%	80.66%	100.00%	-
Total Cost	1,373,064	883,371	427,497	2,454,260	1,952,312	1,274,157	619,418	69.92%
YoY %	55.43%	106.64%	-82.58%	25.71%	53.22%	105.70%	-	-
Horiz. %	221.67%	142.61%	69.02%	396.22%	315.18%	205.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	535,136	521,177	518,238	499,755	491,401	469,658	451,042	12.06%
YoY %	2.68%	0.57%	3.70%	1.70%	4.63%	4.13%	-	-
Horiz. %	118.64%	115.55%	114.90%	110.80%	108.95%	104.13%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	13,094	6,550	6,543	13,091	13,092	6,548	6,553	58.57%
YoY %	99.91%	0.11%	-50.02%	-0.01%	99.94%	-0.08%	-	-
Horiz. %	199.82%	99.95%	99.85%	199.77%	199.79%	99.92%	100.00%	-
Div Payout %	31.15%	25.00%	53.38%	20.16%	25.02%	19.51%	42.25%	-
YoY %	24.60%	-53.17%	164.78%	-19.42%	28.24%	-53.82%	-	-
Horiz. %	73.73%	59.17%	126.34%	47.72%	59.22%	46.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	535,136	521,177	518,238	499,755	491,401	469,658	451,042	12.06%
YoY %	2.68%	0.57%	3.70%	1.70%	4.63%	4.13%	-	-
Horiz. %	118.64%	115.55%	114.90%	110.80%	108.95%	104.13%	100.00%	-
NOSH	436,490	436,716	436,227	436,391	436,413	436,566	436,929	-0.06%
YoY %	-0.05%	0.11%	-0.04%	-0.01%	-0.04%	-0.08%	-	-
Horiz. %	99.90%	99.95%	99.84%	99.88%	99.88%	99.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	3.88%	3.85%	3.87%	3.41%	3.40%	3.32%	3.20%	-
YoY %	0.78%	-0.52%	13.49%	0.29%	2.41%	3.75%	-	-
Horiz. %	121.25%	120.31%	120.94%	106.56%	106.25%	103.75%	100.00%	-
ROE	7.85%	5.03%	2.37%	12.99%	10.65%	7.15%	3.44%	-
YoY %	56.06%	112.24%	-81.76%	21.97%	48.95%	107.85%	-	-
Horiz. %	228.20%	146.22%	68.90%	377.62%	309.59%	207.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	327.28	210.38	101.95	582.23	463.10	301.89	146.45	70.84%
YoY %	55.57%	106.36%	-82.49%	25.72%	53.40%	106.14%	-	-
Horiz. %	223.48%	143.65%	69.61%	397.56%	316.22%	206.14%	100.00%	-
EPS	9.63	6.00	2.81	14.88	11.99	7.69	3.55	94.38%
YoY %	60.50%	113.52%	-81.12%	24.10%	55.92%	116.62%	-	-
Horiz. %	271.27%	169.01%	79.15%	419.15%	337.75%	216.62%	100.00%	-
DPS	3.00	1.50	1.50	3.00	3.00	1.50	1.50	58.67%
YoY %	100.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.226	1.1934	1.188	1.1452	1.126	1.0758	1.0323	12.13%
YoY %	2.73%	0.45%	3.74%	1.71%	4.67%	4.21%	-	-
Horiz. %	118.76%	115.61%	115.08%	110.94%	109.08%	104.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 436,297
RPS	327.69	210.76	102.02	582.84	463.61	302.33	146.79	70.72%
YoY %	55.48%	106.59%	-82.50%	25.72%	53.35%	105.96%	-	-
Horiz. %	223.24%	143.58%	69.50%	397.06%	315.83%	205.96%	100.00%	-
EPS	9.64	6.01	2.81	14.90	12.00	7.70	3.56	94.15%
YoY %	60.40%	113.88%	-81.14%	24.17%	55.84%	116.29%	-	-
Horiz. %	270.79%	168.82%	78.93%	418.54%	337.08%	216.29%	100.00%	-
DPS	3.00	1.50	1.50	3.00	3.00	1.50	1.50	58.67%
YoY %	100.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.2276	1.1955	1.1888	1.1464	1.1272	1.0774	1.0347	12.05%
YoY %	2.69%	0.56%	3.70%	1.70%	4.62%	4.13%	-	-
Horiz. %	118.64%	115.54%	114.89%	110.80%	108.94%	104.13%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.75	0.72	0.42	0.44	0.56	0.62	0.93	-
P/RPS	0.23	0.34	0.41	0.08	0.12	0.21	0.64	-49.42%
YoY %	-32.35%	-17.07%	412.50%	-33.33%	-42.86%	-67.19%	-	-
Horiz. %	35.94%	53.12%	64.06%	12.50%	18.75%	32.81%	100.00%	-
P/EPS	7.79	12.00	14.95	2.96	4.67	8.06	26.20	-55.41%
YoY %	-35.08%	-19.73%	405.07%	-36.62%	-42.06%	-69.24%	-	-
Horiz. %	29.73%	45.80%	57.06%	11.30%	17.82%	30.76%	100.00%	-
EY	12.84	8.33	6.69	33.82	21.41	12.40	3.82	124.22%
YoY %	54.14%	24.51%	-80.22%	57.96%	72.66%	224.61%	-	-
Horiz. %	336.13%	218.06%	175.13%	885.34%	560.47%	324.61%	100.00%	-
DY	4.00	2.08	3.57	6.82	5.36	2.42	1.61	83.33%
YoY %	92.31%	-41.74%	-47.65%	27.24%	121.49%	50.31%	-	-
Horiz. %	248.45%	129.19%	221.74%	423.60%	332.92%	150.31%	100.00%	-
P/NAPS	0.61	0.60	0.35	0.38	0.50	0.58	0.90	-22.82%
YoY %	1.67%	71.43%	-7.89%	-24.00%	-13.79%	-35.56%	-	-
Horiz. %	67.78%	66.67%	38.89%	42.22%	55.56%	64.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	21/08/09	29/05/09	20/02/09	21/11/08	22/08/08	23/05/08	-
Price	0.79	0.75	0.64	0.43	0.44	0.60	0.89	-
P/RPS	0.24	0.36	0.63	0.07	0.10	0.20	0.61	-46.27%
YoY %	-33.33%	-42.86%	800.00%	-30.00%	-50.00%	-67.21%	-	-
Horiz. %	39.34%	59.02%	103.28%	11.48%	16.39%	32.79%	100.00%	-
P/EPS	8.20	12.50	22.78	2.89	3.67	7.80	25.07	-52.49%
YoY %	-34.40%	-45.13%	688.24%	-21.25%	-52.95%	-68.89%	-	-
Horiz. %	32.71%	49.86%	90.87%	11.53%	14.64%	31.11%	100.00%	-
EY	12.19	8.00	4.39	34.60	27.25	12.82	3.99	110.40%
YoY %	52.37%	82.23%	-87.31%	26.97%	112.56%	221.30%	-	-
Horiz. %	305.51%	200.50%	110.03%	867.17%	682.96%	321.30%	100.00%	-
DY	3.80	2.00	2.34	6.98	6.82	2.50	1.69	71.54%
YoY %	90.00%	-14.53%	-66.48%	2.35%	172.80%	47.93%	-	-
Horiz. %	224.85%	118.34%	138.46%	413.02%	403.55%	147.93%	100.00%	-
P/NAPS	0.64	0.63	0.54	0.38	0.39	0.56	0.86	-17.86%
YoY %	1.59%	16.67%	42.11%	-2.56%	-30.36%	-34.88%	-	-
Horiz. %	74.42%	73.26%	62.79%	44.19%	45.35%	65.12%	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