[LEADER] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.7%
YoY- 116.57%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,768,385 1,602,761 1,498,936 1,399,302 1,296,131 1,267,711 1,201,384 29.42%
PBT 54,128 46,969 42,383 32,588 31,130 25,446 -80,703 -
Tax -6,965 -6,315 -8,759 -9,861 -13,706 -10,284 -4,786 28.44%
NP 47,163 40,654 33,624 22,727 17,424 15,162 -85,489 -
-
NP to SH 27,756 21,883 20,570 14,706 13,285 15,162 -85,489 -
-
Tax Rate 12.87% 13.45% 20.67% 30.26% 44.03% 40.41% - -
Total Cost 1,721,222 1,562,107 1,465,312 1,376,575 1,278,707 1,252,549 1,286,873 21.41%
-
Net Worth 353,080 345,245 353,185 343,724 333,771 337,465 343,344 1.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 353,080 345,245 353,185 343,724 333,771 337,465 343,344 1.88%
NOSH 435,901 437,019 436,031 435,094 433,469 438,266 440,185 -0.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.67% 2.54% 2.24% 1.62% 1.34% 1.20% -7.12% -
ROE 7.86% 6.34% 5.82% 4.28% 3.98% 4.49% -24.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 405.68 366.75 343.77 321.61 299.01 289.26 272.93 30.27%
EPS 6.37 5.01 4.72 3.38 3.06 3.46 -19.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.81 0.79 0.77 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 435,094
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 405.65 367.66 343.84 320.99 297.32 290.80 275.59 29.42%
EPS 6.37 5.02 4.72 3.37 3.05 3.48 -19.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.792 0.8102 0.7885 0.7656 0.7741 0.7876 1.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.32 0.33 0.36 0.41 0.41 0.40 -
P/RPS 0.09 0.09 0.10 0.11 0.14 0.14 0.15 -28.88%
P/EPS 5.81 6.39 7.00 10.65 13.38 11.85 -2.06 -
EY 17.21 15.65 14.30 9.39 7.48 8.44 -48.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.46 0.53 0.53 0.51 -6.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 -
Price 0.40 0.39 0.31 0.37 0.35 0.49 0.44 -
P/RPS 0.10 0.11 0.09 0.12 0.12 0.17 0.16 -26.92%
P/EPS 6.28 7.79 6.57 10.95 11.42 14.16 -2.27 -
EY 15.92 12.84 15.22 9.14 8.76 7.06 -44.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.38 0.47 0.45 0.64 0.56 -8.52%

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