[LEADER] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -28.13%
YoY- 235.93%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 983,985 1,005,089 1,037,147 1,055,603 1,083,702 1,104,409 1,119,415 -8.23%
PBT 9,210 22,030 46,503 48,209 47,592 39,112 25,163 -48.80%
Tax -13,683 -16,780 -17,517 -19,622 -6,106 -6,721 -11,864 9.96%
NP -4,473 5,250 28,986 28,587 41,486 32,391 13,299 -
-
NP to SH -4,473 5,250 33,360 32,961 45,860 36,765 13,299 -
-
Tax Rate 148.57% 76.17% 37.67% 40.70% 12.83% 17.18% 47.15% -
Total Cost 988,458 999,839 1,008,161 1,027,016 1,042,216 1,072,018 1,106,116 -7.21%
-
Net Worth 430,220 133,170 435,899 459,752 453,784 449,618 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 430,220 133,170 435,899 459,752 453,784 449,618 0 -
NOSH 438,999 134,516 440,303 433,728 436,331 436,522 445,999 -1.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.45% 0.52% 2.79% 2.71% 3.83% 2.93% 1.19% -
ROE -1.04% 3.94% 7.65% 7.17% 10.11% 8.18% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 224.14 747.19 235.55 243.38 248.37 253.00 250.99 -7.25%
EPS -1.02 3.90 7.58 7.60 10.51 8.42 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.99 1.06 1.04 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 433,728
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 225.72 230.56 237.91 242.15 248.59 253.34 256.78 -8.22%
EPS -1.03 1.20 7.65 7.56 10.52 8.43 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9869 0.3055 0.9999 1.0546 1.0409 1.0314 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.62 0.48 0.47 0.50 0.67 0.62 -
P/RPS 0.27 0.08 0.20 0.19 0.20 0.26 0.25 5.25%
P/EPS -58.89 15.89 6.34 6.18 4.76 7.96 20.79 -
EY -1.70 6.29 15.78 16.17 21.02 12.57 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.48 0.44 0.48 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 31/05/02 -
Price 0.61 0.68 0.55 0.51 0.51 0.70 0.65 -
P/RPS 0.27 0.09 0.23 0.21 0.21 0.28 0.26 2.54%
P/EPS -59.87 17.42 7.26 6.71 4.85 8.31 21.80 -
EY -1.67 5.74 13.78 14.90 20.61 12.03 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.56 0.48 0.49 0.68 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