[LEADER] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 41.07%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 710,908 815,905 709,142 585,780 601,089 688,692 601,301 11.77%
PBT 17,686 33,155 25,745 17,948 14,000 18,019 18,847 -4.13%
Tax -10,620 -4,619 -4,040 -2,087 -2,076 -2,646 -3,255 119.50%
NP 7,066 28,536 21,705 15,861 11,924 15,373 15,592 -40.91%
-
NP to SH 3,599 22,550 15,852 12,246 8,681 9,721 8,936 -45.37%
-
Tax Rate 60.05% 13.93% 15.69% 11.63% 14.83% 14.68% 17.27% -
Total Cost 703,842 787,369 687,437 569,919 589,165 673,319 585,709 12.99%
-
Net Worth 443,346 415,582 393,024 383,504 370,711 366,172 357,440 15.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 6,550 - - - 6,538 -
Div Payout % - - 41.32% - - - 73.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 443,346 415,582 393,024 383,504 370,711 366,172 357,440 15.39%
NOSH 436,837 436,170 436,694 435,800 436,130 435,919 435,902 0.14%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.99% 3.50% 3.06% 2.71% 1.98% 2.23% 2.59% -
ROE 0.81% 5.43% 4.03% 3.19% 2.34% 2.65% 2.50% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.74 187.06 162.39 134.41 137.82 157.99 137.94 11.61%
EPS 0.82 5.17 3.63 2.81 1.99 2.23 2.05 -45.62%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.0149 0.9528 0.90 0.88 0.85 0.84 0.82 15.23%
Adjusted Per Share Value based on latest NOSH - 435,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 163.08 187.16 162.67 134.37 137.88 157.98 137.93 11.77%
EPS 0.83 5.17 3.64 2.81 1.99 2.23 2.05 -45.18%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.017 0.9533 0.9016 0.8797 0.8504 0.84 0.8199 15.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.09 0.85 0.67 0.56 0.44 0.38 -
P/RPS 0.67 0.58 0.52 0.50 0.41 0.28 0.28 78.61%
P/EPS 132.30 21.08 23.42 23.84 28.13 19.73 18.54 269.32%
EY 0.76 4.74 4.27 4.19 3.55 5.07 5.39 -72.81%
DY 0.00 0.00 1.76 0.00 0.00 0.00 3.95 -
P/NAPS 1.07 1.14 0.94 0.76 0.66 0.52 0.46 75.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 -
Price 0.93 1.05 0.94 0.69 0.62 0.52 0.47 -
P/RPS 0.57 0.56 0.58 0.51 0.45 0.33 0.34 40.99%
P/EPS 112.88 20.31 25.90 24.56 31.15 23.32 22.93 188.54%
EY 0.89 4.92 3.86 4.07 3.21 4.29 4.36 -65.23%
DY 0.00 0.00 1.60 0.00 0.00 0.00 3.19 -
P/NAPS 0.92 1.10 1.04 0.78 0.73 0.62 0.57 37.47%

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