[LEADER] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.78%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 709,142 585,780 601,089 688,692 601,301 473,934 435,837 38.46%
PBT 25,745 17,948 14,000 18,019 18,847 14,898 11,818 68.28%
Tax -4,040 -2,087 -2,076 -2,646 -3,255 -2,126 -1,501 93.84%
NP 21,705 15,861 11,924 15,373 15,592 12,772 10,317 64.41%
-
NP to SH 15,852 12,246 8,681 9,721 8,936 7,997 4,600 128.66%
-
Tax Rate 15.69% 11.63% 14.83% 14.68% 17.27% 14.27% 12.70% -
Total Cost 687,437 569,919 589,165 673,319 585,709 461,162 425,520 37.80%
-
Net Worth 393,024 383,504 370,711 366,172 357,440 353,080 345,245 9.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,550 - - - 6,538 - - -
Div Payout % 41.32% - - - 73.17% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 393,024 383,504 370,711 366,172 357,440 353,080 345,245 9.05%
NOSH 436,694 435,800 436,130 435,919 435,902 435,901 437,019 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.06% 2.71% 1.98% 2.23% 2.59% 2.69% 2.37% -
ROE 4.03% 3.19% 2.34% 2.65% 2.50% 2.26% 1.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 162.39 134.41 137.82 157.99 137.94 108.72 99.73 38.52%
EPS 3.63 2.81 1.99 2.23 2.05 1.83 1.05 129.15%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.90 0.88 0.85 0.84 0.82 0.81 0.79 9.10%
Adjusted Per Share Value based on latest NOSH - 435,919
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 162.67 134.37 137.88 157.98 137.93 108.72 99.98 38.45%
EPS 3.64 2.81 1.99 2.23 2.05 1.83 1.06 128.12%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.9016 0.8797 0.8504 0.84 0.8199 0.8099 0.792 9.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.67 0.56 0.44 0.38 0.37 0.32 -
P/RPS 0.52 0.50 0.41 0.28 0.28 0.34 0.32 38.34%
P/EPS 23.42 23.84 28.13 19.73 18.54 20.17 30.40 -16.00%
EY 4.27 4.19 3.55 5.07 5.39 4.96 3.29 19.04%
DY 1.76 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.94 0.76 0.66 0.52 0.46 0.46 0.41 74.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 -
Price 0.94 0.69 0.62 0.52 0.47 0.40 0.39 -
P/RPS 0.58 0.51 0.45 0.33 0.34 0.37 0.39 30.38%
P/EPS 25.90 24.56 31.15 23.32 22.93 21.80 37.05 -21.28%
EY 3.86 4.07 3.21 4.29 4.36 4.59 2.70 26.98%
DY 1.60 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.04 0.78 0.73 0.62 0.57 0.49 0.49 65.38%

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