[LEADER] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -12.38%
YoY- 113.9%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,602,761 1,498,936 1,399,302 1,296,131 1,267,711 1,201,384 1,124,206 26.59%
PBT 46,969 42,383 32,588 31,130 25,446 -80,703 -84,115 -
Tax -6,315 -8,759 -9,861 -13,706 -10,284 -4,786 -4,629 22.93%
NP 40,654 33,624 22,727 17,424 15,162 -85,489 -88,744 -
-
NP to SH 21,883 20,570 14,706 13,285 15,162 -85,489 -88,744 -
-
Tax Rate 13.45% 20.67% 30.26% 44.03% 40.41% - - -
Total Cost 1,562,107 1,465,312 1,376,575 1,278,707 1,252,549 1,286,873 1,212,950 18.31%
-
Net Worth 345,245 353,185 343,724 333,771 337,465 343,344 335,927 1.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 345,245 353,185 343,724 333,771 337,465 343,344 335,927 1.83%
NOSH 437,019 436,031 435,094 433,469 438,266 440,185 436,269 0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.54% 2.24% 1.62% 1.34% 1.20% -7.12% -7.89% -
ROE 6.34% 5.82% 4.28% 3.98% 4.49% -24.90% -26.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 366.75 343.77 321.61 299.01 289.26 272.93 257.69 26.44%
EPS 5.01 4.72 3.38 3.06 3.46 -19.42 -20.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.79 0.77 0.77 0.78 0.77 1.71%
Adjusted Per Share Value based on latest NOSH - 433,469
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 367.66 343.84 320.99 297.32 290.80 275.59 257.88 26.59%
EPS 5.02 4.72 3.37 3.05 3.48 -19.61 -20.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.792 0.8102 0.7885 0.7656 0.7741 0.7876 0.7706 1.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.32 0.33 0.36 0.41 0.41 0.40 0.41 -
P/RPS 0.09 0.10 0.11 0.14 0.14 0.15 0.16 -31.78%
P/EPS 6.39 7.00 10.65 13.38 11.85 -2.06 -2.02 -
EY 15.65 14.30 9.39 7.48 8.44 -48.55 -49.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.46 0.53 0.53 0.51 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 -
Price 0.39 0.31 0.37 0.35 0.49 0.44 0.37 -
P/RPS 0.11 0.09 0.12 0.12 0.17 0.16 0.14 -14.81%
P/EPS 7.79 6.57 10.95 11.42 14.16 -2.27 -1.82 -
EY 12.84 15.22 9.14 8.76 7.06 -44.14 -54.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.47 0.45 0.64 0.56 0.48 1.38%

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