[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -63.46%
YoY- 276.51%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,365,016 1,763,927 1,075,235 473,934 1,602,761 1,166,924 733,312 117.82%
PBT 65,764 51,764 33,745 14,898 46,969 35,151 21,110 112.86%
Tax -10,103 -8,027 -5,381 -2,126 -6,315 -4,814 -4,047 83.71%
NP 55,661 43,737 28,364 12,772 40,654 30,337 17,063 119.48%
-
NP to SH 35,315 26,634 16,913 7,997 21,883 17,283 9,042 147.39%
-
Tax Rate 15.36% 15.51% 15.95% 14.27% 13.45% 13.70% 19.17% -
Total Cost 2,309,355 1,720,190 1,046,871 461,162 1,562,107 1,136,587 716,249 117.78%
-
Net Worth 371,244 366,763 357,439 353,080 344,866 353,515 345,081 4.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,547 6,549 6,538 - - - - -
Div Payout % 18.54% 24.59% 38.66% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 371,244 366,763 357,439 353,080 344,866 353,515 345,081 4.97%
NOSH 436,501 436,622 435,902 435,901 436,540 436,439 436,811 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.35% 2.48% 2.64% 2.69% 2.54% 2.60% 2.33% -
ROE 9.51% 7.26% 4.73% 2.26% 6.35% 4.89% 2.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 541.81 403.99 246.67 108.72 367.15 267.37 167.88 117.92%
EPS 8.09 6.10 3.88 1.83 5.01 3.96 2.07 147.49%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8505 0.84 0.82 0.81 0.79 0.81 0.79 5.02%
Adjusted Per Share Value based on latest NOSH - 435,901
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 542.52 404.63 246.65 108.72 367.66 267.68 168.22 117.82%
EPS 8.10 6.11 3.88 1.83 5.02 3.96 2.07 147.70%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8516 0.8413 0.8199 0.8099 0.7911 0.8109 0.7916 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.44 0.38 0.37 0.32 0.33 0.36 -
P/RPS 0.10 0.11 0.15 0.34 0.09 0.12 0.21 -38.93%
P/EPS 6.92 7.21 9.79 20.17 6.38 8.33 17.39 -45.80%
EY 14.45 13.86 10.21 4.96 15.67 12.00 5.75 84.53%
DY 2.68 3.41 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.46 0.46 0.41 0.41 0.46 27.12%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 -
Price 0.62 0.52 0.47 0.40 0.39 0.31 0.37 -
P/RPS 0.11 0.13 0.19 0.37 0.11 0.12 0.22 -36.92%
P/EPS 7.66 8.52 12.11 21.80 7.78 7.83 17.87 -43.06%
EY 13.05 11.73 8.26 4.59 12.85 12.77 5.59 75.70%
DY 2.42 2.88 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.57 0.49 0.49 0.38 0.47 34.00%

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
Post a Comment