[LEADER] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 176.45%
YoY- 271.14%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,037,147 1,055,603 1,083,702 1,104,409 1,119,415 1,137,196 1,119,209 -4.95%
PBT 46,503 48,209 47,592 39,112 25,163 18,927 -16,711 -
Tax -17,517 -19,622 -6,106 -6,721 -11,864 -6,682 19,750 -
NP 28,986 28,587 41,486 32,391 13,299 12,245 3,039 350.36%
-
NP to SH 33,360 32,961 45,860 36,765 13,299 9,812 -27,686 -
-
Tax Rate 37.67% 40.70% 12.83% 17.18% 47.15% 35.30% - -
Total Cost 1,008,161 1,027,016 1,042,216 1,072,018 1,106,116 1,124,951 1,116,170 -6.56%
-
Net Worth 435,899 459,752 453,784 449,618 0 423,214 399,999 5.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 435,899 459,752 453,784 449,618 0 423,214 399,999 5.90%
NOSH 440,303 433,728 436,331 436,522 445,999 436,303 416,666 3.75%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.79% 2.71% 3.83% 2.93% 1.19% 1.08% 0.27% -
ROE 7.65% 7.17% 10.11% 8.18% 0.00% 2.32% -6.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 235.55 243.38 248.37 253.00 250.99 260.64 268.61 -8.39%
EPS 7.58 7.60 10.51 8.42 2.98 2.25 -6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.06 1.04 1.03 0.00 0.97 0.96 2.07%
Adjusted Per Share Value based on latest NOSH - 436,522
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 237.91 242.15 248.59 253.34 256.78 260.86 256.74 -4.95%
EPS 7.65 7.56 10.52 8.43 3.05 2.25 -6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9999 1.0546 1.0409 1.0314 0.00 0.9708 0.9176 5.89%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.48 0.47 0.50 0.67 0.62 0.00 0.00 -
P/RPS 0.20 0.19 0.20 0.26 0.25 0.00 0.00 -
P/EPS 6.34 6.18 4.76 7.96 20.79 0.00 0.00 -
EY 15.78 16.17 21.02 12.57 4.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.48 0.65 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 21/02/03 26/11/02 27/08/02 31/05/02 26/02/02 28/11/01 -
Price 0.55 0.51 0.51 0.70 0.65 0.00 0.00 -
P/RPS 0.23 0.21 0.21 0.28 0.26 0.00 0.00 -
P/EPS 7.26 6.71 4.85 8.31 21.80 0.00 0.00 -
EY 13.78 14.90 20.61 12.03 4.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.49 0.68 0.00 0.00 0.00 -

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