[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.12%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,494,025 1,869,756 1,224,735 545,877 1,949,800 1,428,531 918,756 94.24%
PBT 66,993 59,688 40,373 16,936 76,841 62,213 42,045 36.30%
Tax 2,988 -2,230 -3,702 -1,122 -5,875 -6,746 -6,660 -
NP 69,981 57,458 36,671 15,814 70,966 55,467 35,385 57.36%
-
NP to SH 49,680 41,580 25,100 10,092 53,446 42,034 26,203 53.00%
-
Tax Rate -4.46% 3.74% 9.17% 6.62% 7.65% 10.84% 15.84% -
Total Cost 2,424,044 1,812,298 1,188,064 530,063 1,878,834 1,373,064 883,371 95.64%
-
Net Worth 569,137 561,439 546,045 539,288 541,135 535,136 521,177 6.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,548 6,544 6,547 6,553 13,088 13,094 6,550 -0.02%
Div Payout % 13.18% 15.74% 26.09% 64.94% 24.49% 31.15% 25.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 569,137 561,439 546,045 539,288 541,135 535,136 521,177 6.02%
NOSH 436,555 436,306 436,521 436,883 436,293 436,490 436,716 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.81% 3.07% 2.99% 2.90% 3.64% 3.88% 3.85% -
ROE 8.73% 7.41% 4.60% 1.87% 9.88% 7.85% 5.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 571.30 428.54 280.57 124.95 446.90 327.28 210.38 94.28%
EPS 11.38 9.53 5.75 2.31 12.25 9.63 6.00 53.04%
DPS 1.50 1.50 1.50 1.50 3.00 3.00 1.50 0.00%
NAPS 1.3037 1.2868 1.2509 1.2344 1.2403 1.226 1.1934 6.05%
Adjusted Per Share Value based on latest NOSH - 436,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 572.11 428.91 280.94 125.22 447.27 327.69 210.76 94.23%
EPS 11.40 9.54 5.76 2.32 12.26 9.64 6.01 53.05%
DPS 1.50 1.50 1.50 1.50 3.00 3.00 1.50 0.00%
NAPS 1.3056 1.2879 1.2526 1.2371 1.2413 1.2276 1.1955 6.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.84 0.85 0.98 0.78 0.75 0.72 -
P/RPS 0.15 0.20 0.30 0.78 0.17 0.23 0.34 -41.96%
P/EPS 7.47 8.81 14.78 42.42 6.37 7.79 12.00 -27.03%
EY 13.39 11.35 6.76 2.36 15.71 12.84 8.33 37.10%
DY 1.76 1.79 1.76 1.53 3.85 4.00 2.08 -10.51%
P/NAPS 0.65 0.65 0.68 0.79 0.63 0.61 0.60 5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 30/11/09 21/08/09 -
Price 0.84 0.85 0.86 0.86 0.90 0.79 0.75 -
P/RPS 0.15 0.20 0.31 0.69 0.20 0.24 0.36 -44.12%
P/EPS 7.38 8.92 14.96 37.23 7.35 8.20 12.50 -29.55%
EY 13.55 11.21 6.69 2.69 13.61 12.19 8.00 41.95%
DY 1.79 1.76 1.74 1.74 3.33 3.80 2.00 -7.10%
P/NAPS 0.64 0.66 0.69 0.70 0.73 0.64 0.63 1.05%

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