[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 27.15%

YoY- -17.69%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	1,869,756	1,224,735	545,877	1,949,800	1,428,531	918,756	444,721	160.26%
YoY %	52.67%	124.36%	-72.00%	36.49%	55.49%	106.59%	-	-
Horiz. %	420.43%	275.39%	122.75%	438.43%	321.22%	206.59%	100.00%	-
PBT	59,688	40,373	16,936	76,841	62,213	42,045	21,446	97.73%
YoY %	47.84%	138.39%	-77.96%	23.51%	47.97%	96.05%	-	-
Horiz. %	278.32%	188.25%	78.97%	358.30%	290.09%	196.05%	100.00%	-
Tax	-2,230	-3,702	-1,122	-5,875	-6,746	-6,660	-4,222	-34.63%
YoY %	39.76%	-229.95%	80.90%	12.91%	-1.29%	-57.75%	-	-
Horiz. %	52.82%	87.68%	26.58%	139.15%	159.78%	157.75%	100.00%	-
NP	57,458	36,671	15,814	70,966	55,467	35,385	17,224	123.09%
YoY %	56.69%	131.89%	-77.72%	27.94%	56.75%	105.44%	-	-
Horiz. %	333.59%	212.91%	91.81%	412.02%	322.03%	205.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,580	25,100	10,092	53,446	42,034	26,203	12,258	125.59%
YoY %	65.66%	148.71%	-81.12%	27.15%	60.42%	113.76%	-	-
Horiz. %	339.21%	204.76%	82.33%	436.01%	342.91%	213.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.74%	9.17%	6.62%	7.65%	10.84%	15.84%	19.69%	-
YoY %	-59.21%	38.52%	-13.46%	-29.43%	-31.57%	-19.55%	-	-
Horiz. %	18.99%	46.57%	33.62%	38.85%	55.05%	80.45%	100.00%	-
Total Cost	1,812,298	1,188,064	530,063	1,878,834	1,373,064	883,371	427,497	161.70%
YoY %	52.54%	124.14%	-71.79%	36.84%	55.43%	106.64%	-	-
Horiz. %	423.93%	277.91%	123.99%	439.50%	321.19%	206.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	561,439	546,045	539,288	541,135	535,136	521,177	518,238	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.68%	0.57%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	6,544	6,547	6,553	13,088	13,094	6,550	6,543	0.01%
YoY %	-0.05%	-0.09%	-49.93%	-0.05%	99.91%	0.11%	-	-
Horiz. %	100.02%	100.06%	100.15%	200.03%	200.12%	100.11%	100.00%	-
Div Payout %	15.74%	26.09%	64.94%	24.49%	31.15%	25.00%	53.38%	-
YoY %	-39.67%	-59.82%	165.17%	-21.38%	24.60%	-53.17%	-	-
Horiz. %	29.49%	48.88%	121.66%	45.88%	58.36%	46.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	561,439	546,045	539,288	541,135	535,136	521,177	518,238	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.68%	0.57%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.57%	100.00%	-
NOSH	436,306	436,521	436,883	436,293	436,490	436,716	436,227	0.01%
YoY %	-0.05%	-0.08%	0.14%	-0.05%	-0.05%	0.11%	-	-
Horiz. %	100.02%	100.07%	100.15%	100.02%	100.06%	100.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	3.07%	2.99%	2.90%	3.64%	3.88%	3.85%	3.87%	-
YoY %	2.68%	3.10%	-20.33%	-6.19%	0.78%	-0.52%	-	-
Horiz. %	79.33%	77.26%	74.94%	94.06%	100.26%	99.48%	100.00%	-
ROE	7.41%	4.60%	1.87%	9.88%	7.85%	5.03%	2.37%	-
YoY %	61.09%	145.99%	-81.07%	25.86%	56.06%	112.24%	-	-
Horiz. %	312.66%	194.09%	78.90%	416.88%	331.22%	212.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	428.54	280.57	124.95	446.90	327.28	210.38	101.95	160.22%
YoY %	52.74%	124.55%	-72.04%	36.55%	55.57%	106.36%	-	-
Horiz. %	420.34%	275.20%	122.56%	438.35%	321.02%	206.36%	100.00%	-
EPS	9.53	5.75	2.31	12.25	9.63	6.00	2.81	125.56%
YoY %	65.74%	148.92%	-81.14%	27.21%	60.50%	113.52%	-	-
Horiz. %	339.15%	204.63%	82.21%	435.94%	342.70%	213.52%	100.00%	-
DPS	1.50	1.50	1.50	3.00	3.00	1.50	1.50	0.00%
YoY %	0.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.2868	1.2509	1.2344	1.2403	1.226	1.1934	1.188	5.46%
YoY %	2.87%	1.34%	-0.48%	1.17%	2.73%	0.45%	-	-
Horiz. %	108.32%	105.29%	103.91%	104.40%	103.20%	100.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 437,241
RPS	428.91	280.94	125.22	447.27	327.69	210.76	102.02	160.26%
YoY %	52.67%	124.36%	-72.00%	36.49%	55.48%	106.59%	-	-
Horiz. %	420.42%	275.38%	122.74%	438.41%	321.20%	206.59%	100.00%	-
EPS	9.54	5.76	2.32	12.26	9.64	6.01	2.81	125.72%
YoY %	65.62%	148.28%	-81.08%	27.18%	60.40%	113.88%	-	-
Horiz. %	339.50%	204.98%	82.56%	436.30%	343.06%	213.88%	100.00%	-
DPS	1.50	1.50	1.50	3.00	3.00	1.50	1.50	0.00%
YoY %	0.00%	0.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.2879	1.2526	1.2371	1.2413	1.2276	1.1955	1.1888	5.47%
YoY %	2.82%	1.25%	-0.34%	1.12%	2.69%	0.56%	-	-
Horiz. %	108.34%	105.37%	104.06%	104.42%	103.26%	100.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.84	0.85	0.98	0.78	0.75	0.72	0.42	-
P/RPS	0.20	0.30	0.78	0.17	0.23	0.34	0.41	-38.00%
YoY %	-33.33%	-61.54%	358.82%	-26.09%	-32.35%	-17.07%	-	-
Horiz. %	48.78%	73.17%	190.24%	41.46%	56.10%	82.93%	100.00%	-
P/EPS	8.81	14.78	42.42	6.37	7.79	12.00	14.95	-29.68%
YoY %	-40.39%	-65.16%	565.93%	-18.23%	-35.08%	-19.73%	-	-
Horiz. %	58.93%	98.86%	283.75%	42.61%	52.11%	80.27%	100.00%	-
EY	11.35	6.76	2.36	15.71	12.84	8.33	6.69	42.20%
YoY %	67.90%	186.44%	-84.98%	22.35%	54.14%	24.51%	-	-
Horiz. %	169.66%	101.05%	35.28%	234.83%	191.93%	124.51%	100.00%	-
DY	1.79	1.76	1.53	3.85	4.00	2.08	3.57	-36.85%
YoY %	1.70%	15.03%	-60.26%	-3.75%	92.31%	-41.74%	-	-
Horiz. %	50.14%	49.30%	42.86%	107.84%	112.04%	58.26%	100.00%	-
P/NAPS	0.65	0.68	0.79	0.63	0.61	0.60	0.35	51.03%
YoY %	-4.41%	-13.92%	25.40%	3.28%	1.67%	71.43%	-	-
Horiz. %	185.71%	194.29%	225.71%	180.00%	174.29%	171.43%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	23/08/10	21/05/10	23/02/10	30/11/09	21/08/09	29/05/09	-
Price	0.85	0.86	0.86	0.90	0.79	0.75	0.64	-
P/RPS	0.20	0.31	0.69	0.20	0.24	0.36	0.63	-53.43%
YoY %	-35.48%	-55.07%	245.00%	-16.67%	-33.33%	-42.86%	-	-
Horiz. %	31.75%	49.21%	109.52%	31.75%	38.10%	57.14%	100.00%	-
P/EPS	8.92	14.96	37.23	7.35	8.20	12.50	22.78	-46.44%
YoY %	-40.37%	-59.82%	406.53%	-10.37%	-34.40%	-45.13%	-	-
Horiz. %	39.16%	65.67%	163.43%	32.27%	36.00%	54.87%	100.00%	-
EY	11.21	6.69	2.69	13.61	12.19	8.00	4.39	86.71%
YoY %	67.56%	148.70%	-80.24%	11.65%	52.37%	82.23%	-	-
Horiz. %	255.35%	152.39%	61.28%	310.02%	277.68%	182.23%	100.00%	-
DY	1.76	1.74	1.74	3.33	3.80	2.00	2.34	-17.28%
YoY %	1.15%	0.00%	-47.75%	-12.37%	90.00%	-14.53%	-	-
Horiz. %	75.21%	74.36%	74.36%	142.31%	162.39%	85.47%	100.00%	-
P/NAPS	0.66	0.69	0.70	0.73	0.64	0.63	0.54	14.30%
YoY %	-4.35%	-1.43%	-4.11%	14.06%	1.59%	16.67%	-	-
Horiz. %	122.22%	127.78%	129.63%	135.19%	118.52%	116.67%	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