[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.12%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,949,800 1,428,531 918,756 444,721 2,540,802 2,021,024 1,317,973 29.74%
PBT 76,841 62,213 42,045 21,446 102,024 84,673 54,786 25.22%
Tax -5,875 -6,746 -6,660 -4,222 -15,482 -15,961 -10,970 -33.97%
NP 70,966 55,467 35,385 17,224 86,542 68,712 43,816 37.79%
-
NP to SH 53,446 42,034 26,203 12,258 64,935 52,326 33,572 36.22%
-
Tax Rate 7.65% 10.84% 15.84% 19.69% 15.17% 18.85% 20.02% -
Total Cost 1,878,834 1,373,064 883,371 427,497 2,454,260 1,952,312 1,274,157 29.46%
-
Net Worth 541,135 535,136 521,177 518,238 499,755 491,401 469,658 9.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,088 13,094 6,550 6,543 13,091 13,092 6,548 58.47%
Div Payout % 24.49% 31.15% 25.00% 53.38% 20.16% 25.02% 19.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 541,135 535,136 521,177 518,238 499,755 491,401 469,658 9.87%
NOSH 436,293 436,490 436,716 436,227 436,391 436,413 436,566 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 3.88% 3.85% 3.87% 3.41% 3.40% 3.32% -
ROE 9.88% 7.85% 5.03% 2.37% 12.99% 10.65% 7.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 446.90 327.28 210.38 101.95 582.23 463.10 301.89 29.79%
EPS 12.25 9.63 6.00 2.81 14.88 11.99 7.69 36.28%
DPS 3.00 3.00 1.50 1.50 3.00 3.00 1.50 58.53%
NAPS 1.2403 1.226 1.1934 1.188 1.1452 1.126 1.0758 9.92%
Adjusted Per Share Value based on latest NOSH - 436,227
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 447.27 327.69 210.76 102.02 582.84 463.61 302.33 29.74%
EPS 12.26 9.64 6.01 2.81 14.90 12.00 7.70 36.23%
DPS 3.00 3.00 1.50 1.50 3.00 3.00 1.50 58.53%
NAPS 1.2413 1.2276 1.1955 1.1888 1.1464 1.1272 1.0774 9.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.78 0.75 0.72 0.42 0.44 0.56 0.62 -
P/RPS 0.17 0.23 0.34 0.41 0.08 0.12 0.21 -13.10%
P/EPS 6.37 7.79 12.00 14.95 2.96 4.67 8.06 -14.48%
EY 15.71 12.84 8.33 6.69 33.82 21.41 12.40 17.03%
DY 3.85 4.00 2.08 3.57 6.82 5.36 2.42 36.16%
P/NAPS 0.63 0.61 0.60 0.35 0.38 0.50 0.58 5.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.90 0.79 0.75 0.64 0.43 0.44 0.60 -
P/RPS 0.20 0.24 0.36 0.63 0.07 0.10 0.20 0.00%
P/EPS 7.35 8.20 12.50 22.78 2.89 3.67 7.80 -3.87%
EY 13.61 12.19 8.00 4.39 34.60 27.25 12.82 4.05%
DY 3.33 3.80 2.00 2.34 6.98 6.82 2.50 20.99%
P/NAPS 0.73 0.64 0.63 0.54 0.38 0.39 0.56 19.27%

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