[LEADER] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.21%
YoY- 150.85%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,009,161 983,985 1,005,089 1,037,147 1,055,603 1,083,702 1,104,409 -5.82%
PBT -92,169 9,210 22,030 46,503 48,209 47,592 39,112 -
Tax -5,975 -13,683 -16,780 -17,517 -19,622 -6,106 -6,721 -7.52%
NP -98,144 -4,473 5,250 28,986 28,587 41,486 32,391 -
-
NP to SH -98,144 -4,473 5,250 33,360 32,961 45,860 36,765 -
-
Tax Rate - 148.57% 76.17% 37.67% 40.70% 12.83% 17.18% -
Total Cost 1,107,305 988,458 999,839 1,008,161 1,027,016 1,042,216 1,072,018 2.17%
-
Net Worth 327,411 430,220 133,170 435,899 459,752 453,784 449,618 -19.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 327,411 430,220 133,170 435,899 459,752 453,784 449,618 -19.01%
NOSH 436,548 438,999 134,516 440,303 433,728 436,331 436,522 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.73% -0.45% 0.52% 2.79% 2.71% 3.83% 2.93% -
ROE -29.98% -1.04% 3.94% 7.65% 7.17% 10.11% 8.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.17 224.14 747.19 235.55 243.38 248.37 253.00 -5.82%
EPS -22.48 -1.02 3.90 7.58 7.60 10.51 8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.98 0.99 0.99 1.06 1.04 1.03 -19.01%
Adjusted Per Share Value based on latest NOSH - 440,303
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 231.49 225.72 230.56 237.91 242.15 248.59 253.34 -5.82%
EPS -22.51 -1.03 1.20 7.65 7.56 10.52 8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7511 0.9869 0.3055 0.9999 1.0546 1.0409 1.0314 -19.01%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.63 0.60 0.62 0.48 0.47 0.50 0.67 -
P/RPS 0.27 0.27 0.08 0.20 0.19 0.20 0.26 2.54%
P/EPS -2.80 -58.89 15.89 6.34 6.18 4.76 7.96 -
EY -35.69 -1.70 6.29 15.78 16.17 21.02 12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.63 0.48 0.44 0.48 0.65 18.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 27/08/03 30/05/03 21/02/03 26/11/02 27/08/02 -
Price 0.65 0.61 0.68 0.55 0.51 0.51 0.70 -
P/RPS 0.28 0.27 0.09 0.23 0.21 0.21 0.28 0.00%
P/EPS -2.89 -59.87 17.42 7.26 6.71 4.85 8.31 -
EY -34.59 -1.67 5.74 13.78 14.90 20.61 12.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.69 0.56 0.48 0.49 0.68 17.80%

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