[LEADER] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.07%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,849,219 2,494,025 2,391,025 2,255,779 2,050,956 1,949,800 1,948,309 28.86%
PBT 71,319 66,993 74,316 75,169 72,331 76,841 79,565 -7.04%
Tax -30 2,988 -1,359 -2,917 -2,775 -5,875 -6,267 -97.16%
NP 71,289 69,981 72,957 72,252 69,556 70,966 73,298 -1.83%
-
NP to SH 51,958 49,680 52,992 52,343 51,280 53,446 54,644 -3.30%
-
Tax Rate 0.04% -4.46% 1.83% 3.88% 3.84% 7.65% 7.88% -
Total Cost 2,777,930 2,424,044 2,318,068 2,183,527 1,981,400 1,878,834 1,875,011 29.99%
-
Net Worth 580,952 567,740 561,017 545,741 539,288 542,310 534,677 5.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,553 6,553 13,094 19,631 19,621 13,085 -
Div Payout % - 13.19% 12.37% 25.02% 38.28% 36.71% 23.95% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 580,952 567,740 561,017 545,741 539,288 542,310 534,677 5.69%
NOSH 437,102 435,483 435,978 436,279 436,883 437,241 436,115 0.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.50% 2.81% 3.05% 3.20% 3.39% 3.64% 3.76% -
ROE 8.94% 8.75% 9.45% 9.59% 9.51% 9.86% 10.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 651.84 572.70 548.43 517.05 469.45 445.93 446.74 28.67%
EPS 11.89 11.41 12.15 12.00 11.74 12.22 12.53 -3.43%
DPS 0.00 1.50 1.50 3.00 4.50 4.50 3.00 -
NAPS 1.3291 1.3037 1.2868 1.2509 1.2344 1.2403 1.226 5.53%
Adjusted Per Share Value based on latest NOSH - 436,279
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 653.59 572.11 548.48 517.46 470.47 447.27 446.93 28.86%
EPS 11.92 11.40 12.16 12.01 11.76 12.26 12.53 -3.27%
DPS 0.00 1.50 1.50 3.00 4.50 4.50 3.00 -
NAPS 1.3327 1.3024 1.2869 1.2519 1.2371 1.244 1.2265 5.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.84 0.85 0.84 0.85 0.98 0.78 0.75 -
P/RPS 0.13 0.15 0.15 0.16 0.21 0.17 0.17 -16.38%
P/EPS 7.07 7.45 6.91 7.08 8.35 6.38 5.99 11.69%
EY 14.15 13.42 14.47 14.11 11.98 15.67 16.71 -10.50%
DY 0.00 1.76 1.79 3.53 4.59 5.77 4.00 -
P/NAPS 0.63 0.65 0.65 0.68 0.79 0.63 0.61 2.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 30/11/09 -
Price 0.825 0.84 0.85 0.86 0.86 0.90 0.79 -
P/RPS 0.13 0.15 0.15 0.17 0.18 0.20 0.18 -19.51%
P/EPS 6.94 7.36 6.99 7.17 7.33 7.36 6.31 6.55%
EY 14.41 13.58 14.30 13.95 13.65 13.58 15.86 -6.19%
DY 0.00 1.79 1.76 3.49 5.23 5.00 3.80 -
P/NAPS 0.62 0.64 0.66 0.69 0.70 0.73 0.64 -2.09%

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