[LEADER] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -10.7%
YoY- 88.72%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 815,905 709,142 585,780 601,089 688,692 601,301 473,934 43.59%
PBT 33,155 25,745 17,948 14,000 18,019 18,847 14,898 70.37%
Tax -4,619 -4,040 -2,087 -2,076 -2,646 -3,255 -2,126 67.66%
NP 28,536 21,705 15,861 11,924 15,373 15,592 12,772 70.82%
-
NP to SH 22,550 15,852 12,246 8,681 9,721 8,936 7,997 99.46%
-
Tax Rate 13.93% 15.69% 11.63% 14.83% 14.68% 17.27% 14.27% -
Total Cost 787,369 687,437 569,919 589,165 673,319 585,709 461,162 42.80%
-
Net Worth 415,582 393,024 383,504 370,711 366,172 357,440 353,080 11.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,550 - - - 6,538 - -
Div Payout % - 41.32% - - - 73.17% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 415,582 393,024 383,504 370,711 366,172 357,440 353,080 11.46%
NOSH 436,170 436,694 435,800 436,130 435,919 435,902 435,901 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.50% 3.06% 2.71% 1.98% 2.23% 2.59% 2.69% -
ROE 5.43% 4.03% 3.19% 2.34% 2.65% 2.50% 2.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 187.06 162.39 134.41 137.82 157.99 137.94 108.72 43.53%
EPS 5.17 3.63 2.81 1.99 2.23 2.05 1.83 99.71%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.9528 0.90 0.88 0.85 0.84 0.82 0.81 11.42%
Adjusted Per Share Value based on latest NOSH - 436,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 187.16 162.67 134.37 137.88 157.98 137.93 108.72 43.59%
EPS 5.17 3.64 2.81 1.99 2.23 2.05 1.83 99.71%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.9533 0.9016 0.8797 0.8504 0.84 0.8199 0.8099 11.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 0.85 0.67 0.56 0.44 0.38 0.37 -
P/RPS 0.58 0.52 0.50 0.41 0.28 0.28 0.34 42.72%
P/EPS 21.08 23.42 23.84 28.13 19.73 18.54 20.17 2.98%
EY 4.74 4.27 4.19 3.55 5.07 5.39 4.96 -2.97%
DY 0.00 1.76 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.14 0.94 0.76 0.66 0.52 0.46 0.46 83.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 -
Price 1.05 0.94 0.69 0.62 0.52 0.47 0.40 -
P/RPS 0.56 0.58 0.51 0.45 0.33 0.34 0.37 31.78%
P/EPS 20.31 25.90 24.56 31.15 23.32 22.93 21.80 -4.60%
EY 4.92 3.86 4.07 3.21 4.29 4.36 4.59 4.73%
DY 0.00 1.60 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 1.10 1.04 0.78 0.73 0.62 0.57 0.49 71.36%

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