[LEADER] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.02%
YoY- 42.61%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,821,735 2,711,916 2,584,703 2,476,862 2,365,016 2,199,764 1,944,684 28.08%
PBT 94,534 90,848 75,712 68,814 65,764 63,582 59,604 35.88%
Tax -21,366 -12,822 -10,849 -10,064 -10,103 -9,528 -7,649 97.97%
NP 73,168 78,026 64,863 58,750 55,661 54,054 51,955 25.56%
-
NP to SH 54,247 59,329 46,500 39,584 35,335 31,254 29,774 49.01%
-
Tax Rate 22.60% 14.11% 14.33% 14.62% 15.36% 14.99% 12.83% -
Total Cost 2,748,567 2,633,890 2,519,840 2,418,112 2,309,355 2,145,710 1,892,729 28.14%
-
Net Worth 443,346 415,582 393,024 383,504 370,711 366,172 357,440 15.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 19,629 19,629 13,087 13,075 6,538 6,538 6,538 107.69%
Div Payout % 36.19% 33.09% 28.14% 33.03% 18.50% 20.92% 21.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 443,346 415,582 393,024 383,504 370,711 366,172 357,440 15.39%
NOSH 436,837 436,170 436,694 435,800 436,130 435,919 435,902 0.14%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.59% 2.88% 2.51% 2.37% 2.35% 2.46% 2.67% -
ROE 12.24% 14.28% 11.83% 10.32% 9.53% 8.54% 8.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 645.95 621.76 591.88 568.35 542.27 504.63 446.13 27.89%
EPS 12.42 13.60 10.65 9.08 8.10 7.17 6.83 48.81%
DPS 4.50 4.50 3.00 3.00 1.50 1.50 1.50 107.59%
NAPS 1.0149 0.9528 0.90 0.88 0.85 0.84 0.82 15.23%
Adjusted Per Share Value based on latest NOSH - 435,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 647.28 622.09 592.91 568.17 542.52 504.61 446.09 28.08%
EPS 12.44 13.61 10.67 9.08 8.11 7.17 6.83 48.97%
DPS 4.50 4.50 3.00 3.00 1.50 1.50 1.50 107.59%
NAPS 1.017 0.9533 0.9016 0.8797 0.8504 0.84 0.8199 15.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.09 1.09 0.85 0.67 0.56 0.44 0.38 -
P/RPS 0.17 0.18 0.14 0.12 0.10 0.09 0.09 52.62%
P/EPS 8.78 8.01 7.98 7.38 6.91 6.14 5.56 35.49%
EY 11.39 12.48 12.53 13.56 14.47 16.29 17.97 -26.15%
DY 4.13 4.13 3.53 4.48 2.68 3.41 3.95 3.00%
P/NAPS 1.07 1.14 0.94 0.76 0.66 0.52 0.46 75.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 -
Price 0.93 1.05 0.94 0.69 0.62 0.52 0.47 -
P/RPS 0.14 0.17 0.16 0.12 0.11 0.10 0.11 17.39%
P/EPS 7.49 7.72 8.83 7.60 7.65 7.25 6.88 5.81%
EY 13.35 12.95 11.33 13.16 13.07 13.79 14.53 -5.47%
DY 4.84 4.29 3.19 4.35 2.42 2.88 3.19 31.93%
P/NAPS 0.92 1.10 1.04 0.78 0.73 0.62 0.57 37.47%

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