[LEADER] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -50.85%
YoY- -29.02%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 875,128 998,425 901,071 624,269 645,021 678,858 545,877 36.93%
PBT 18,408 24,561 21,262 7,305 19,315 23,437 16,936 5.70%
Tax -2,026 -2,939 -4,140 5,218 1,472 -2,580 -1,122 48.23%
NP 16,382 21,622 17,122 12,523 20,787 20,857 15,814 2.37%
-
NP to SH 10,795 15,546 12,370 8,100 16,480 15,008 10,092 4.58%
-
Tax Rate 11.01% 11.97% 19.47% -71.43% -7.62% 11.01% 6.62% -
Total Cost 858,746 976,803 883,949 611,746 624,234 658,001 530,063 37.89%
-
Net Worth 608,060 594,983 580,952 567,740 561,017 545,741 539,288 8.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 6,553 -
Div Payout % - - - - - - 64.94% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 608,060 594,983 580,952 567,740 561,017 545,741 539,288 8.32%
NOSH 437,044 436,685 437,102 435,483 435,978 436,279 436,883 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.87% 2.17% 1.90% 2.01% 3.22% 3.07% 2.90% -
ROE 1.78% 2.61% 2.13% 1.43% 2.94% 2.75% 1.87% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 200.24 228.64 206.15 143.35 147.95 155.60 124.95 36.90%
EPS 2.47 3.56 2.83 1.86 3.78 3.44 2.31 4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.3913 1.3625 1.3291 1.3037 1.2868 1.2509 1.2344 8.29%
Adjusted Per Share Value based on latest NOSH - 435,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 200.75 229.03 206.70 143.20 147.96 155.72 125.22 36.93%
EPS 2.48 3.57 2.84 1.86 3.78 3.44 2.32 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.3948 1.3648 1.3327 1.3024 1.2869 1.2519 1.2371 8.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.835 0.84 0.85 0.84 0.85 0.98 -
P/RPS 0.35 0.37 0.41 0.59 0.57 0.55 0.78 -41.35%
P/EPS 28.74 23.46 29.68 45.70 22.22 24.71 42.42 -22.84%
EY 3.48 4.26 3.37 2.19 4.50 4.05 2.36 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.51 0.61 0.63 0.65 0.65 0.68 0.79 -25.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 15/08/11 20/05/11 28/02/11 26/11/10 23/08/10 21/05/10 -
Price 0.995 0.795 0.825 0.84 0.85 0.86 0.86 -
P/RPS 0.50 0.35 0.40 0.59 0.57 0.55 0.69 -19.30%
P/EPS 40.28 22.33 29.15 45.16 22.49 25.00 37.23 5.38%
EY 2.48 4.48 3.43 2.21 4.45 4.00 2.69 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
P/NAPS 0.72 0.58 0.62 0.64 0.66 0.69 0.70 1.89%

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