[LEADER] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 19.12%
YoY- 246.7%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 601,301 473,934 435,837 433,612 425,002 308,310 332,012 48.74%
PBT 18,847 14,898 11,818 14,041 13,371 7,739 7,232 89.70%
Tax -3,255 -2,126 -1,501 -767 -2,571 -1,476 -3,945 -12.06%
NP 15,592 12,772 10,317 13,274 10,800 6,263 3,287 183.12%
-
NP to SH 8,936 7,997 4,600 8,241 6,918 2,124 3,287 95.14%
-
Tax Rate 17.27% 14.27% 12.70% 5.46% 19.23% 19.07% 54.55% -
Total Cost 585,709 461,162 425,520 420,338 414,202 302,047 328,725 47.12%
-
Net Worth 357,440 353,080 345,245 353,185 343,724 333,771 337,465 3.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,538 - - - - - - -
Div Payout % 73.17% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 357,440 353,080 345,245 353,185 343,724 333,771 337,465 3.91%
NOSH 435,902 435,901 437,019 436,031 435,094 433,469 438,266 -0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.59% 2.69% 2.37% 3.06% 2.54% 2.03% 0.99% -
ROE 2.50% 2.26% 1.33% 2.33% 2.01% 0.64% 0.97% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.94 108.72 99.73 99.45 97.68 71.13 75.76 49.27%
EPS 2.05 1.83 1.05 1.89 1.59 0.49 0.75 95.85%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.81 0.79 0.77 0.77 4.29%
Adjusted Per Share Value based on latest NOSH - 436,031
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.93 108.72 99.98 99.47 97.49 70.72 76.16 48.73%
EPS 2.05 1.83 1.06 1.89 1.59 0.49 0.75 95.85%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.8099 0.792 0.8102 0.7885 0.7656 0.7741 3.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.37 0.32 0.33 0.36 0.41 0.41 -
P/RPS 0.28 0.34 0.32 0.33 0.37 0.58 0.54 -35.53%
P/EPS 18.54 20.17 30.40 17.46 22.64 83.67 54.67 -51.46%
EY 5.39 4.96 3.29 5.73 4.42 1.20 1.83 105.88%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.41 0.46 0.53 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 -
Price 0.47 0.40 0.39 0.31 0.37 0.35 0.49 -
P/RPS 0.34 0.37 0.39 0.31 0.38 0.49 0.65 -35.15%
P/EPS 22.93 21.80 37.05 16.40 23.27 71.43 65.33 -50.33%
EY 4.36 4.59 2.70 6.10 4.30 1.40 1.53 101.38%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.49 0.38 0.47 0.45 0.64 -7.45%

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