[LEADER] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 117.74%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,498,936 1,399,302 1,296,131 1,267,711 1,201,384 1,124,206 1,048,647 26.86%
PBT 42,383 32,588 31,130 25,446 -80,703 -84,115 -95,352 -
Tax -8,759 -9,861 -13,706 -10,284 -4,786 -4,629 -244 985.83%
NP 33,624 22,727 17,424 15,162 -85,489 -88,744 -95,596 -
-
NP to SH 20,570 14,706 13,285 15,162 -85,489 -88,744 -95,596 -
-
Tax Rate 20.67% 30.26% 44.03% 40.41% - - - -
Total Cost 1,465,312 1,376,575 1,278,707 1,252,549 1,286,873 1,212,950 1,144,243 17.90%
-
Net Worth 353,185 343,724 333,771 337,465 343,344 335,927 330,517 4.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 353,185 343,724 333,771 337,465 343,344 335,927 330,517 4.51%
NOSH 436,031 435,094 433,469 438,266 440,185 436,269 434,891 0.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.24% 1.62% 1.34% 1.20% -7.12% -7.89% -9.12% -
ROE 5.82% 4.28% 3.98% 4.49% -24.90% -26.42% -28.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 343.77 321.61 299.01 289.26 272.93 257.69 241.13 26.64%
EPS 4.72 3.38 3.06 3.46 -19.42 -20.34 -21.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.77 0.77 0.78 0.77 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 438,266
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 343.84 320.99 297.32 290.80 275.59 257.88 240.55 26.86%
EPS 4.72 3.37 3.05 3.48 -19.61 -20.36 -21.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8102 0.7885 0.7656 0.7741 0.7876 0.7706 0.7582 4.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.33 0.36 0.41 0.41 0.40 0.41 0.60 -
P/RPS 0.10 0.11 0.14 0.14 0.15 0.16 0.25 -45.68%
P/EPS 7.00 10.65 13.38 11.85 -2.06 -2.02 -2.73 -
EY 14.30 9.39 7.48 8.44 -48.55 -49.61 -36.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.53 0.51 0.53 0.79 -35.39%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 -
Price 0.31 0.37 0.35 0.49 0.44 0.37 0.44 -
P/RPS 0.09 0.12 0.12 0.17 0.16 0.14 0.18 -36.97%
P/EPS 6.57 10.95 11.42 14.16 -2.27 -1.82 -2.00 -
EY 15.22 9.14 8.76 7.06 -44.14 -54.98 -49.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.45 0.64 0.56 0.48 0.58 -24.54%

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