[LEADER] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.56%
YoY- -34.5%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 794,142 875,128 998,425 901,071 624,269 645,021 678,858 10.99%
PBT 2,207 18,408 24,561 21,262 7,305 19,315 23,437 -79.21%
Tax 14,480 -2,026 -2,939 -4,140 5,218 1,472 -2,580 -
NP 16,687 16,382 21,622 17,122 12,523 20,787 20,857 -13.78%
-
NP to SH 12,119 10,795 15,546 12,370 8,100 16,480 15,008 -13.25%
-
Tax Rate -656.09% 11.01% 11.97% 19.47% -71.43% -7.62% 11.01% -
Total Cost 777,455 858,746 976,803 883,949 611,746 624,234 658,001 11.72%
-
Net Worth 617,589 608,060 594,983 580,952 567,740 561,017 545,741 8.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 617,589 608,060 594,983 580,952 567,740 561,017 545,741 8.57%
NOSH 435,935 437,044 436,685 437,102 435,483 435,978 436,279 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.10% 1.87% 2.17% 1.90% 2.01% 3.22% 3.07% -
ROE 1.96% 1.78% 2.61% 2.13% 1.43% 2.94% 2.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 182.17 200.24 228.64 206.15 143.35 147.95 155.60 11.05%
EPS 2.78 2.47 3.56 2.83 1.86 3.78 3.44 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4167 1.3913 1.3625 1.3291 1.3037 1.2868 1.2509 8.62%
Adjusted Per Share Value based on latest NOSH - 437,044
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 182.17 200.75 229.03 206.70 143.20 147.96 155.72 10.99%
EPS 2.78 2.48 3.57 2.84 1.86 3.78 3.44 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4167 1.3948 1.3648 1.3327 1.3024 1.2869 1.2519 8.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.01 0.71 0.835 0.84 0.85 0.84 0.85 -
P/RPS 0.55 0.35 0.37 0.41 0.59 0.57 0.55 0.00%
P/EPS 36.33 28.74 23.46 29.68 45.70 22.22 24.71 29.20%
EY 2.75 3.48 4.26 3.37 2.19 4.50 4.05 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.61 0.63 0.65 0.65 0.68 2.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 15/08/11 20/05/11 28/02/11 26/11/10 23/08/10 -
Price 1.05 0.995 0.795 0.825 0.84 0.85 0.86 -
P/RPS 0.58 0.50 0.35 0.40 0.59 0.57 0.55 3.59%
P/EPS 37.77 40.28 22.33 29.15 45.16 22.49 25.00 31.56%
EY 2.65 2.48 4.48 3.43 2.21 4.45 4.00 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.58 0.62 0.64 0.66 0.69 4.76%

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