[LEADER] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 42.25%
YoY- 131.97%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 678,069 639,904 710,908 815,905 709,142 585,780 601,089 8.37%
PBT 27,536 27,250 17,686 33,155 25,745 17,948 14,000 57.04%
Tax -4,206 -6,764 -10,620 -4,619 -4,040 -2,087 -2,076 60.18%
NP 23,330 20,486 7,066 28,536 21,705 15,861 11,924 56.49%
-
NP to SH 18,061 15,511 3,599 22,550 15,852 12,246 8,681 63.04%
-
Tax Rate 15.27% 24.82% 60.05% 13.93% 15.69% 11.63% 14.83% -
Total Cost 654,739 619,418 703,842 787,369 687,437 569,919 589,165 7.29%
-
Net Worth 469,324 451,042 443,346 415,582 393,024 383,504 370,711 17.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,543 6,553 - - 6,550 - - -
Div Payout % 36.23% 42.25% - - 41.32% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 469,324 451,042 443,346 415,582 393,024 383,504 370,711 17.04%
NOSH 436,256 436,929 436,837 436,170 436,694 435,800 436,130 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.44% 3.20% 0.99% 3.50% 3.06% 2.71% 1.98% -
ROE 3.85% 3.44% 0.81% 5.43% 4.03% 3.19% 2.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 155.43 146.45 162.74 187.06 162.39 134.41 137.82 8.35%
EPS 4.14 3.55 0.82 5.17 3.63 2.81 1.99 63.03%
DPS 1.50 1.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.0758 1.0323 1.0149 0.9528 0.90 0.88 0.85 17.02%
Adjusted Per Share Value based on latest NOSH - 436,170
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 155.54 146.79 163.08 187.16 162.67 134.37 137.88 8.37%
EPS 4.14 3.56 0.83 5.17 3.64 2.81 1.99 63.03%
DPS 1.50 1.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.0766 1.0347 1.017 0.9533 0.9016 0.8797 0.8504 17.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.62 0.93 1.09 1.09 0.85 0.67 0.56 -
P/RPS 0.40 0.64 0.67 0.58 0.52 0.50 0.41 -1.63%
P/EPS 14.98 26.20 132.30 21.08 23.42 23.84 28.13 -34.32%
EY 6.68 3.82 0.76 4.74 4.27 4.19 3.55 52.47%
DY 2.42 1.61 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.58 0.90 1.07 1.14 0.94 0.76 0.66 -8.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 -
Price 0.60 0.89 0.93 1.05 0.94 0.69 0.62 -
P/RPS 0.39 0.61 0.57 0.56 0.58 0.51 0.45 -9.10%
P/EPS 14.49 25.07 112.88 20.31 25.90 24.56 31.15 -39.99%
EY 6.90 3.99 0.89 4.92 3.86 4.07 3.21 66.63%
DY 2.50 1.69 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.56 0.86 0.92 1.10 1.04 0.78 0.73 -16.21%

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