[LEADER] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.87%
YoY- 124.06%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,944,684 1,768,385 1,602,761 1,498,936 1,399,302 1,296,131 1,267,711 33.11%
PBT 59,604 54,128 46,969 42,383 32,588 31,130 25,446 76.65%
Tax -7,649 -6,965 -6,315 -8,759 -9,861 -13,706 -10,284 -17.95%
NP 51,955 47,163 40,654 33,624 22,727 17,424 15,162 127.80%
-
NP to SH 29,774 27,756 21,883 20,570 14,706 13,285 15,162 57.00%
-
Tax Rate 12.83% 12.87% 13.45% 20.67% 30.26% 44.03% 40.41% -
Total Cost 1,892,729 1,721,222 1,562,107 1,465,312 1,376,575 1,278,707 1,252,549 31.78%
-
Net Worth 357,440 353,080 345,245 353,185 343,724 333,771 337,465 3.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,538 - - - - - - -
Div Payout % 21.96% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 357,440 353,080 345,245 353,185 343,724 333,771 337,465 3.91%
NOSH 435,902 435,901 437,019 436,031 435,094 433,469 438,266 -0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.67% 2.67% 2.54% 2.24% 1.62% 1.34% 1.20% -
ROE 8.33% 7.86% 6.34% 5.82% 4.28% 3.98% 4.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 446.13 405.68 366.75 343.77 321.61 299.01 289.26 33.59%
EPS 6.83 6.37 5.01 4.72 3.38 3.06 3.46 57.55%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.79 0.81 0.79 0.77 0.77 4.29%
Adjusted Per Share Value based on latest NOSH - 436,031
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 446.09 405.65 367.66 343.84 320.99 297.32 290.80 33.11%
EPS 6.83 6.37 5.02 4.72 3.37 3.05 3.48 56.95%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.8099 0.792 0.8102 0.7885 0.7656 0.7741 3.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.37 0.32 0.33 0.36 0.41 0.41 -
P/RPS 0.09 0.09 0.09 0.10 0.11 0.14 0.14 -25.57%
P/EPS 5.56 5.81 6.39 7.00 10.65 13.38 11.85 -39.70%
EY 17.97 17.21 15.65 14.30 9.39 7.48 8.44 65.73%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.41 0.46 0.53 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 -
Price 0.47 0.40 0.39 0.31 0.37 0.35 0.49 -
P/RPS 0.11 0.10 0.11 0.09 0.12 0.12 0.17 -25.24%
P/EPS 6.88 6.28 7.79 6.57 10.95 11.42 14.16 -38.27%
EY 14.53 15.92 12.84 15.22 9.14 8.76 7.06 62.01%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.49 0.38 0.47 0.45 0.64 -7.45%

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