[LEADER] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.52%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 678,858 545,877 521,269 509,775 474,035 444,721 519,778 19.54%
PBT 23,437 16,936 14,628 20,168 20,599 21,446 17,351 22.26%
Tax -2,580 -1,122 871 -86 -2,438 -4,222 479 -
NP 20,857 15,814 15,499 20,082 18,161 17,224 17,830 11.05%
-
NP to SH 15,008 10,092 11,412 15,831 13,945 12,258 12,609 12.34%
-
Tax Rate 11.01% 6.62% -5.95% 0.43% 11.84% 19.69% -2.76% -
Total Cost 658,001 530,063 505,770 489,693 455,874 427,497 501,948 19.83%
-
Net Worth 545,741 539,288 542,310 534,677 520,061 518,238 499,647 6.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,553 - 6,541 6,536 6,543 - -
Div Payout % - 64.94% - 41.32% 46.87% 53.38% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 545,741 539,288 542,310 534,677 520,061 518,238 499,647 6.07%
NOSH 436,279 436,883 437,241 436,115 435,781 436,227 436,297 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.07% 2.90% 2.97% 3.94% 3.83% 3.87% 3.43% -
ROE 2.75% 1.87% 2.10% 2.96% 2.68% 2.37% 2.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.60 124.95 119.22 116.89 108.78 101.95 119.13 19.54%
EPS 3.44 2.31 2.61 3.63 3.20 2.81 2.89 12.35%
DPS 0.00 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.2509 1.2344 1.2403 1.226 1.1934 1.188 1.1452 6.07%
Adjusted Per Share Value based on latest NOSH - 436,115
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.72 125.22 119.57 116.94 108.74 102.02 119.23 19.54%
EPS 3.44 2.32 2.62 3.63 3.20 2.81 2.89 12.35%
DPS 0.00 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.2519 1.2371 1.244 1.2265 1.193 1.1888 1.1462 6.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.98 0.78 0.75 0.72 0.42 0.44 -
P/RPS 0.55 0.78 0.65 0.64 0.66 0.41 0.37 30.34%
P/EPS 24.71 42.42 29.89 20.66 22.50 14.95 15.22 38.25%
EY 4.05 2.36 3.35 4.84 4.44 6.69 6.57 -27.63%
DY 0.00 1.53 0.00 2.00 2.08 3.57 0.00 -
P/NAPS 0.68 0.79 0.63 0.61 0.60 0.35 0.38 47.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 21/05/10 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 -
Price 0.86 0.86 0.90 0.79 0.75 0.64 0.43 -
P/RPS 0.55 0.69 0.75 0.68 0.69 0.63 0.36 32.75%
P/EPS 25.00 37.23 34.48 21.76 23.44 22.78 14.88 41.46%
EY 4.00 2.69 2.90 4.59 4.27 4.39 6.72 -29.30%
DY 0.00 1.74 0.00 1.90 2.00 2.34 0.00 -
P/NAPS 0.69 0.70 0.73 0.64 0.63 0.54 0.38 48.99%

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