[LEADER] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 24.74%
YoY- 265.64%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,005,089 1,037,147 1,055,603 1,083,702 1,104,409 1,119,415 1,137,196 -7.92%
PBT 22,030 46,503 48,209 47,592 39,112 25,163 18,927 10.68%
Tax -16,780 -17,517 -19,622 -6,106 -6,721 -11,864 -6,682 85.06%
NP 5,250 28,986 28,587 41,486 32,391 13,299 12,245 -43.22%
-
NP to SH 5,250 33,360 32,961 45,860 36,765 13,299 9,812 -34.16%
-
Tax Rate 76.17% 37.67% 40.70% 12.83% 17.18% 47.15% 35.30% -
Total Cost 999,839 1,008,161 1,027,016 1,042,216 1,072,018 1,106,116 1,124,951 -7.57%
-
Net Worth 133,170 435,899 459,752 453,784 449,618 0 423,214 -53.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 133,170 435,899 459,752 453,784 449,618 0 423,214 -53.83%
NOSH 134,516 440,303 433,728 436,331 436,522 445,999 436,303 -54.46%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.52% 2.79% 2.71% 3.83% 2.93% 1.19% 1.08% -
ROE 3.94% 7.65% 7.17% 10.11% 8.18% 0.00% 2.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 747.19 235.55 243.38 248.37 253.00 250.99 260.64 102.19%
EPS 3.90 7.58 7.60 10.51 8.42 2.98 2.25 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.06 1.04 1.03 0.00 0.97 1.37%
Adjusted Per Share Value based on latest NOSH - 436,331
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 230.56 237.91 242.15 248.59 253.34 256.78 260.86 -7.92%
EPS 1.20 7.65 7.56 10.52 8.43 3.05 2.25 -34.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3055 0.9999 1.0546 1.0409 1.0314 0.00 0.9708 -53.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.62 0.48 0.47 0.50 0.67 0.62 0.00 -
P/RPS 0.08 0.20 0.19 0.20 0.26 0.25 0.00 -
P/EPS 15.89 6.34 6.18 4.76 7.96 20.79 0.00 -
EY 6.29 15.78 16.17 21.02 12.57 4.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.44 0.48 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 31/05/02 26/02/02 -
Price 0.68 0.55 0.51 0.51 0.70 0.65 0.00 -
P/RPS 0.09 0.23 0.21 0.21 0.28 0.26 0.00 -
P/EPS 17.42 7.26 6.71 4.85 8.31 21.80 0.00 -
EY 5.74 13.78 14.90 20.61 12.03 4.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.48 0.49 0.68 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