[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.32%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,821,735 2,110,827 1,294,922 585,780 2,365,016 1,763,927 1,075,235 89.92%
PBT 94,533 76,848 43,693 17,948 65,764 51,764 33,745 98.35%
Tax -21,366 -10,746 -6,127 -2,087 -10,103 -8,027 -5,381 150.12%
NP 73,167 66,102 37,566 15,861 55,661 43,737 28,364 87.76%
-
NP to SH 54,246 50,648 28,098 12,246 35,315 26,634 16,913 117.02%
-
Tax Rate 22.60% 13.98% 14.02% 11.63% 15.36% 15.51% 15.95% -
Total Cost 2,748,568 2,044,725 1,257,356 569,919 2,309,355 1,720,190 1,046,871 89.98%
-
Net Worth 442,884 416,012 392,673 383,504 371,244 366,763 357,439 15.31%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,091 6,549 6,544 - 6,547 6,549 6,538 58.66%
Div Payout % 24.13% 12.93% 23.29% - 18.54% 24.59% 38.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 442,884 416,012 392,673 383,504 371,244 366,763 357,439 15.31%
NOSH 436,382 436,620 436,304 435,800 436,501 436,622 435,902 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.59% 3.13% 2.90% 2.71% 2.35% 2.48% 2.64% -
ROE 12.25% 12.17% 7.16% 3.19% 9.51% 7.26% 4.73% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 646.62 483.45 296.79 134.41 541.81 403.99 246.67 89.78%
EPS 12.43 11.60 6.44 2.81 8.09 6.10 3.88 116.85%
DPS 3.00 1.50 1.50 0.00 1.50 1.50 1.50 58.53%
NAPS 1.0149 0.9528 0.90 0.88 0.8505 0.84 0.82 15.23%
Adjusted Per Share Value based on latest NOSH - 435,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 647.28 484.21 297.04 134.37 542.52 404.63 246.65 89.92%
EPS 12.44 11.62 6.45 2.81 8.10 6.11 3.88 116.97%
DPS 3.00 1.50 1.50 0.00 1.50 1.50 1.50 58.53%
NAPS 1.0159 0.9543 0.9008 0.8797 0.8516 0.8413 0.8199 15.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.09 0.85 0.67 0.56 0.44 0.38 -
P/RPS 0.17 0.23 0.29 0.50 0.10 0.11 0.15 8.67%
P/EPS 8.77 9.40 13.20 23.84 6.92 7.21 9.79 -7.05%
EY 11.40 10.64 7.58 4.19 14.45 13.86 10.21 7.60%
DY 2.75 1.38 1.76 0.00 2.68 3.41 3.95 -21.39%
P/NAPS 1.07 1.14 0.94 0.76 0.66 0.52 0.46 75.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 -
Price 0.93 1.05 0.94 0.69 0.62 0.52 0.47 -
P/RPS 0.14 0.22 0.32 0.51 0.11 0.13 0.19 -18.37%
P/EPS 7.48 9.05 14.60 24.56 7.66 8.52 12.11 -27.40%
EY 13.37 11.05 6.85 4.07 13.05 11.73 8.26 37.73%
DY 3.23 1.43 1.60 0.00 2.42 2.88 3.19 0.83%
P/NAPS 0.92 1.10 1.04 0.78 0.73 0.62 0.57 37.47%

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