[LEADER] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.78%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 521,269 509,775 474,035 444,721 519,778 703,051 678,069 -16.04%
PBT 14,628 20,168 20,599 21,446 17,351 29,887 27,536 -34.33%
Tax 871 -86 -2,438 -4,222 479 -4,991 -4,206 -
NP 15,499 20,082 18,161 17,224 17,830 24,896 23,330 -23.80%
-
NP to SH 11,412 15,831 13,945 12,258 12,609 18,754 18,061 -26.30%
-
Tax Rate -5.95% 0.43% 11.84% 19.69% -2.76% 16.70% 15.27% -
Total Cost 505,770 489,693 455,874 427,497 501,948 678,155 654,739 -15.77%
-
Net Worth 542,310 534,677 520,061 518,238 499,647 491,093 469,324 10.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 6,541 6,536 6,543 - 6,542 6,543 -
Div Payout % - 41.32% 46.87% 53.38% - 34.88% 36.23% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 542,310 534,677 520,061 518,238 499,647 491,093 469,324 10.08%
NOSH 437,241 436,115 435,781 436,227 436,297 436,139 436,256 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.97% 3.94% 3.83% 3.87% 3.43% 3.54% 3.44% -
ROE 2.10% 2.96% 2.68% 2.37% 2.52% 3.82% 3.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 119.22 116.89 108.78 101.95 119.13 161.20 155.43 -16.16%
EPS 2.61 3.63 3.20 2.81 2.89 4.30 4.14 -26.41%
DPS 0.00 1.50 1.50 1.50 0.00 1.50 1.50 -
NAPS 1.2403 1.226 1.1934 1.188 1.1452 1.126 1.0758 9.92%
Adjusted Per Share Value based on latest NOSH - 436,227
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 119.57 116.94 108.74 102.02 119.23 161.27 155.54 -16.04%
EPS 2.62 3.63 3.20 2.81 2.89 4.30 4.14 -26.22%
DPS 0.00 1.50 1.50 1.50 0.00 1.50 1.50 -
NAPS 1.244 1.2265 1.193 1.1888 1.1462 1.1265 1.0766 10.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.78 0.75 0.72 0.42 0.44 0.56 0.62 -
P/RPS 0.65 0.64 0.66 0.41 0.37 0.35 0.40 38.09%
P/EPS 29.89 20.66 22.50 14.95 15.22 13.02 14.98 58.29%
EY 3.35 4.84 4.44 6.69 6.57 7.68 6.68 -36.79%
DY 0.00 2.00 2.08 3.57 0.00 2.68 2.42 -
P/NAPS 0.63 0.61 0.60 0.35 0.38 0.50 0.58 5.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.90 0.79 0.75 0.64 0.43 0.44 0.60 -
P/RPS 0.75 0.68 0.69 0.63 0.36 0.27 0.39 54.45%
P/EPS 34.48 21.76 23.44 22.78 14.88 10.23 14.49 77.95%
EY 2.90 4.59 4.27 4.39 6.72 9.77 6.90 -43.80%
DY 0.00 1.90 2.00 2.34 0.00 3.41 2.50 -
P/NAPS 0.73 0.64 0.63 0.54 0.38 0.39 0.56 19.27%

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