[LEADER] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 29.45%
YoY- 77.39%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 639,904 710,908 815,905 709,142 585,780 601,089 688,692 -4.77%
PBT 27,250 17,686 33,155 25,745 17,948 14,000 18,019 31.71%
Tax -6,764 -10,620 -4,619 -4,040 -2,087 -2,076 -2,646 86.85%
NP 20,486 7,066 28,536 21,705 15,861 11,924 15,373 21.07%
-
NP to SH 15,511 3,599 22,550 15,852 12,246 8,681 9,721 36.50%
-
Tax Rate 24.82% 60.05% 13.93% 15.69% 11.63% 14.83% 14.68% -
Total Cost 619,418 703,842 787,369 687,437 569,919 589,165 673,319 -5.40%
-
Net Worth 451,042 443,346 415,582 393,024 383,504 370,711 366,172 14.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,553 - - 6,550 - - - -
Div Payout % 42.25% - - 41.32% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 451,042 443,346 415,582 393,024 383,504 370,711 366,172 14.89%
NOSH 436,929 436,837 436,170 436,694 435,800 436,130 435,919 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.20% 0.99% 3.50% 3.06% 2.71% 1.98% 2.23% -
ROE 3.44% 0.81% 5.43% 4.03% 3.19% 2.34% 2.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.45 162.74 187.06 162.39 134.41 137.82 157.99 -4.92%
EPS 3.55 0.82 5.17 3.63 2.81 1.99 2.23 36.29%
DPS 1.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.0323 1.0149 0.9528 0.90 0.88 0.85 0.84 14.71%
Adjusted Per Share Value based on latest NOSH - 436,694
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.79 163.08 187.16 162.67 134.37 137.88 157.98 -4.77%
EPS 3.56 0.83 5.17 3.64 2.81 1.99 2.23 36.55%
DPS 1.50 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.0347 1.017 0.9533 0.9016 0.8797 0.8504 0.84 14.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.09 1.09 0.85 0.67 0.56 0.44 -
P/RPS 0.64 0.67 0.58 0.52 0.50 0.41 0.28 73.43%
P/EPS 26.20 132.30 21.08 23.42 23.84 28.13 19.73 20.79%
EY 3.82 0.76 4.74 4.27 4.19 3.55 5.07 -17.18%
DY 1.61 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.90 1.07 1.14 0.94 0.76 0.66 0.52 44.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 -
Price 0.89 0.93 1.05 0.94 0.69 0.62 0.52 -
P/RPS 0.61 0.57 0.56 0.58 0.51 0.45 0.33 50.56%
P/EPS 25.07 112.88 20.31 25.90 24.56 31.15 23.32 4.93%
EY 3.99 0.89 4.92 3.86 4.07 3.21 4.29 -4.71%
DY 1.69 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 1.10 1.04 0.78 0.73 0.62 24.35%

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