[LEADER] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.6%
YoY- -386.56%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,267,711 1,201,384 1,124,206 1,048,647 1,009,161 983,985 1,005,089 16.65%
PBT 25,446 -80,703 -84,115 -95,352 -92,169 9,210 22,030 10.03%
Tax -10,284 -4,786 -4,629 -244 -5,975 -13,683 -16,780 -27.74%
NP 15,162 -85,489 -88,744 -95,596 -98,144 -4,473 5,250 102.14%
-
NP to SH 15,162 -85,489 -88,744 -95,596 -98,144 -4,473 5,250 102.14%
-
Tax Rate 40.41% - - - - 148.57% 76.17% -
Total Cost 1,252,549 1,286,873 1,212,950 1,144,243 1,107,305 988,458 999,839 16.13%
-
Net Worth 337,465 343,344 335,927 330,517 327,411 430,220 133,170 85.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 337,465 343,344 335,927 330,517 327,411 430,220 133,170 85.34%
NOSH 438,266 440,185 436,269 434,891 436,548 438,999 134,516 118.98%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.20% -7.12% -7.89% -9.12% -9.73% -0.45% 0.52% -
ROE 4.49% -24.90% -26.42% -28.92% -29.98% -1.04% 3.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 289.26 272.93 257.69 241.13 231.17 224.14 747.19 -46.72%
EPS 3.46 -19.42 -20.34 -21.98 -22.48 -1.02 3.90 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.77 0.76 0.75 0.98 0.99 -15.36%
Adjusted Per Share Value based on latest NOSH - 434,891
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 290.80 275.59 257.88 240.55 231.49 225.72 230.56 16.65%
EPS 3.48 -19.61 -20.36 -21.93 -22.51 -1.03 1.20 102.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7741 0.7876 0.7706 0.7582 0.7511 0.9869 0.3055 85.33%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.40 0.41 0.60 0.63 0.60 0.62 -
P/RPS 0.14 0.15 0.16 0.25 0.27 0.27 0.08 44.97%
P/EPS 11.85 -2.06 -2.02 -2.73 -2.80 -58.89 15.89 -17.69%
EY 8.44 -48.55 -49.61 -36.64 -35.69 -1.70 6.29 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.53 0.79 0.84 0.61 0.63 -10.83%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 27/08/03 -
Price 0.49 0.44 0.37 0.44 0.65 0.61 0.68 -
P/RPS 0.17 0.16 0.14 0.18 0.28 0.27 0.09 52.51%
P/EPS 14.16 -2.27 -1.82 -2.00 -2.89 -59.87 17.42 -12.84%
EY 7.06 -44.14 -54.98 -49.96 -34.59 -1.67 5.74 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.48 0.58 0.87 0.62 0.69 -4.86%

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