[LEADER] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.57%
YoY- 53.52%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,731,932 2,844,786 2,875,859 2,821,735 2,711,916 2,584,703 2,476,862 6.73%
PBT 102,359 105,627 103,836 94,534 90,848 75,712 68,814 30.21%
Tax -26,581 -26,209 -26,043 -21,366 -12,822 -10,849 -10,064 90.73%
NP 75,778 79,418 77,793 73,168 78,026 64,863 58,750 18.43%
-
NP to SH 55,925 59,721 57,512 54,247 59,329 46,500 39,584 25.82%
-
Tax Rate 25.97% 24.81% 25.08% 22.60% 14.11% 14.33% 14.62% -
Total Cost 2,656,154 2,765,368 2,798,066 2,748,567 2,633,890 2,519,840 2,418,112 6.44%
-
Net Worth 491,093 469,324 451,042 443,346 415,582 393,024 383,504 17.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,639 19,640 19,646 19,629 19,629 13,087 13,075 31.05%
Div Payout % 35.12% 32.89% 34.16% 36.19% 33.09% 28.14% 33.03% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 491,093 469,324 451,042 443,346 415,582 393,024 383,504 17.86%
NOSH 436,139 436,256 436,929 436,837 436,170 436,694 435,800 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.77% 2.79% 2.71% 2.59% 2.88% 2.51% 2.37% -
ROE 11.39% 12.72% 12.75% 12.24% 14.28% 11.83% 10.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 626.39 652.09 658.20 645.95 621.76 591.88 568.35 6.67%
EPS 12.82 13.69 13.16 12.42 13.60 10.65 9.08 25.77%
DPS 4.50 4.50 4.50 4.50 4.50 3.00 3.00 30.94%
NAPS 1.126 1.0758 1.0323 1.0149 0.9528 0.90 0.88 17.80%
Adjusted Per Share Value based on latest NOSH - 436,837
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 626.68 652.57 659.70 647.28 622.09 592.91 568.17 6.73%
EPS 12.83 13.70 13.19 12.44 13.61 10.67 9.08 25.84%
DPS 4.51 4.51 4.51 4.50 4.50 3.00 3.00 31.13%
NAPS 1.1265 1.0766 1.0347 1.017 0.9533 0.9016 0.8797 17.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.62 0.93 1.09 1.09 0.85 0.67 -
P/RPS 0.09 0.10 0.14 0.17 0.18 0.14 0.12 -17.40%
P/EPS 4.37 4.53 7.07 8.78 8.01 7.98 7.38 -29.41%
EY 22.90 22.08 14.15 11.39 12.48 12.53 13.56 41.67%
DY 8.04 7.26 4.84 4.13 4.13 3.53 4.48 47.52%
P/NAPS 0.50 0.58 0.90 1.07 1.14 0.94 0.76 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 -
Price 0.44 0.60 0.89 0.93 1.05 0.94 0.69 -
P/RPS 0.07 0.09 0.14 0.14 0.17 0.16 0.12 -30.11%
P/EPS 3.43 4.38 6.76 7.49 7.72 8.83 7.60 -41.07%
EY 29.14 22.82 14.79 13.35 12.95 11.33 13.16 69.63%
DY 10.23 7.50 5.06 4.84 4.29 3.19 4.35 76.56%
P/NAPS 0.39 0.56 0.86 0.92 1.10 1.04 0.78 -36.92%

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