[LEADER] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 48.71%
YoY- 7.62%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 901,071 624,269 645,021 678,858 545,877 521,269 509,775 46.24%
PBT 21,262 7,305 19,315 23,437 16,936 14,628 20,168 3.58%
Tax -4,140 5,218 1,472 -2,580 -1,122 871 -86 1226.45%
NP 17,122 12,523 20,787 20,857 15,814 15,499 20,082 -10.09%
-
NP to SH 12,370 8,100 16,480 15,008 10,092 11,412 15,831 -15.17%
-
Tax Rate 19.47% -71.43% -7.62% 11.01% 6.62% -5.95% 0.43% -
Total Cost 883,949 611,746 624,234 658,001 530,063 505,770 489,693 48.30%
-
Net Worth 580,952 567,740 561,017 545,741 539,288 542,310 534,677 5.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 6,553 - 6,541 -
Div Payout % - - - - 64.94% - 41.32% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 580,952 567,740 561,017 545,741 539,288 542,310 534,677 5.69%
NOSH 437,102 435,483 435,978 436,279 436,883 437,241 436,115 0.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.90% 2.01% 3.22% 3.07% 2.90% 2.97% 3.94% -
ROE 2.13% 1.43% 2.94% 2.75% 1.87% 2.10% 2.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 206.15 143.35 147.95 155.60 124.95 119.22 116.89 46.02%
EPS 2.83 1.86 3.78 3.44 2.31 2.61 3.63 -15.30%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.50 -
NAPS 1.3291 1.3037 1.2868 1.2509 1.2344 1.2403 1.226 5.53%
Adjusted Per Share Value based on latest NOSH - 436,279
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 206.70 143.20 147.96 155.72 125.22 119.57 116.94 46.24%
EPS 2.84 1.86 3.78 3.44 2.32 2.62 3.63 -15.10%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.50 -
NAPS 1.3327 1.3024 1.2869 1.2519 1.2371 1.244 1.2265 5.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.84 0.85 0.84 0.85 0.98 0.78 0.75 -
P/RPS 0.41 0.59 0.57 0.55 0.78 0.65 0.64 -25.70%
P/EPS 29.68 45.70 22.22 24.71 42.42 29.89 20.66 27.34%
EY 3.37 2.19 4.50 4.05 2.36 3.35 4.84 -21.45%
DY 0.00 0.00 0.00 0.00 1.53 0.00 2.00 -
P/NAPS 0.63 0.65 0.65 0.68 0.79 0.63 0.61 2.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 30/11/09 -
Price 0.825 0.84 0.85 0.86 0.86 0.90 0.79 -
P/RPS 0.40 0.59 0.57 0.55 0.69 0.75 0.68 -29.81%
P/EPS 29.15 45.16 22.49 25.00 37.23 34.48 21.76 21.54%
EY 3.43 2.21 4.45 4.00 2.69 2.90 4.59 -17.66%
DY 0.00 0.00 0.00 0.00 1.74 0.00 1.90 -
P/NAPS 0.62 0.64 0.66 0.69 0.70 0.73 0.64 -2.09%

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