[LEADER] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.84%
YoY- -16.83%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 474,035 444,721 519,778 703,051 678,069 639,904 710,908 -23.69%
PBT 20,599 21,446 17,351 29,887 27,536 27,250 17,686 10.70%
Tax -2,438 -4,222 479 -4,991 -4,206 -6,764 -10,620 -62.54%
NP 18,161 17,224 17,830 24,896 23,330 20,486 7,066 87.74%
-
NP to SH 13,945 12,258 12,609 18,754 18,061 15,511 3,599 146.89%
-
Tax Rate 11.84% 19.69% -2.76% 16.70% 15.27% 24.82% 60.05% -
Total Cost 455,874 427,497 501,948 678,155 654,739 619,418 703,842 -25.16%
-
Net Worth 520,061 518,238 499,647 491,093 469,324 451,042 443,346 11.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,536 6,543 - 6,542 6,543 6,553 - -
Div Payout % 46.87% 53.38% - 34.88% 36.23% 42.25% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 520,061 518,238 499,647 491,093 469,324 451,042 443,346 11.23%
NOSH 435,781 436,227 436,297 436,139 436,256 436,929 436,837 -0.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.83% 3.87% 3.43% 3.54% 3.44% 3.20% 0.99% -
ROE 2.68% 2.37% 2.52% 3.82% 3.85% 3.44% 0.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 108.78 101.95 119.13 161.20 155.43 146.45 162.74 -23.57%
EPS 3.20 2.81 2.89 4.30 4.14 3.55 0.82 148.07%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.1934 1.188 1.1452 1.126 1.0758 1.0323 1.0149 11.41%
Adjusted Per Share Value based on latest NOSH - 436,139
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 108.74 102.02 119.23 161.27 155.54 146.79 163.08 -23.69%
EPS 3.20 2.81 2.89 4.30 4.14 3.56 0.83 146.07%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.193 1.1888 1.1462 1.1265 1.0766 1.0347 1.017 11.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.42 0.44 0.56 0.62 0.93 1.09 -
P/RPS 0.66 0.41 0.37 0.35 0.40 0.64 0.67 -0.99%
P/EPS 22.50 14.95 15.22 13.02 14.98 26.20 132.30 -69.33%
EY 4.44 6.69 6.57 7.68 6.68 3.82 0.76 224.72%
DY 2.08 3.57 0.00 2.68 2.42 1.61 0.00 -
P/NAPS 0.60 0.35 0.38 0.50 0.58 0.90 1.07 -32.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 20/02/09 21/11/08 22/08/08 23/05/08 28/02/08 -
Price 0.75 0.64 0.43 0.44 0.60 0.89 0.93 -
P/RPS 0.69 0.63 0.36 0.27 0.39 0.61 0.57 13.59%
P/EPS 23.44 22.78 14.88 10.23 14.49 25.07 112.88 -64.96%
EY 4.27 4.39 6.72 9.77 6.90 3.99 0.89 184.73%
DY 2.00 2.34 0.00 3.41 2.50 1.69 0.00 -
P/NAPS 0.63 0.54 0.38 0.39 0.56 0.86 0.92 -22.32%

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