[LEADER] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.01%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,949,800 1,948,309 2,141,585 2,345,619 2,540,802 2,731,932 2,844,786 -22.20%
PBT 76,841 79,565 89,284 96,221 102,025 102,359 105,627 -19.06%
Tax -5,875 -6,267 -11,172 -12,940 -15,482 -26,581 -26,209 -62.99%
NP 70,966 73,298 78,112 83,281 86,543 75,778 79,418 -7.20%
-
NP to SH 53,446 54,644 57,567 61,683 64,936 55,925 59,721 -7.11%
-
Tax Rate 7.65% 7.88% 12.51% 13.45% 15.17% 25.97% 24.81% -
Total Cost 1,878,834 1,875,011 2,063,473 2,262,338 2,454,259 2,656,154 2,765,368 -22.66%
-
Net Worth 542,310 534,677 520,061 518,238 499,647 491,093 469,324 10.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,621 13,085 13,085 19,629 19,639 19,639 19,640 -0.06%
Div Payout % 36.71% 23.95% 22.73% 31.82% 30.24% 35.12% 32.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 542,310 534,677 520,061 518,238 499,647 491,093 469,324 10.08%
NOSH 437,241 436,115 435,781 436,227 436,297 436,139 436,256 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 3.76% 3.65% 3.55% 3.41% 2.77% 2.79% -
ROE 9.86% 10.22% 11.07% 11.90% 13.00% 11.39% 12.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 445.93 446.74 491.44 537.71 582.36 626.39 652.09 -22.32%
EPS 12.22 12.53 13.21 14.14 14.88 12.82 13.69 -7.27%
DPS 4.50 3.00 3.00 4.50 4.50 4.50 4.50 0.00%
NAPS 1.2403 1.226 1.1934 1.188 1.1452 1.126 1.0758 9.92%
Adjusted Per Share Value based on latest NOSH - 436,227
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 447.27 446.93 491.26 538.07 582.84 626.68 652.57 -22.20%
EPS 12.26 12.53 13.21 14.15 14.90 12.83 13.70 -7.11%
DPS 4.50 3.00 3.00 4.50 4.51 4.51 4.51 -0.14%
NAPS 1.244 1.2265 1.193 1.1888 1.1462 1.1265 1.0766 10.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.78 0.75 0.72 0.42 0.44 0.56 0.62 -
P/RPS 0.17 0.17 0.15 0.08 0.08 0.09 0.10 42.30%
P/EPS 6.38 5.99 5.45 2.97 2.96 4.37 4.53 25.56%
EY 15.67 16.71 18.35 33.67 33.83 22.90 22.08 -20.38%
DY 5.77 4.00 4.17 10.71 10.23 8.04 7.26 -14.16%
P/NAPS 0.63 0.61 0.60 0.35 0.38 0.50 0.58 5.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 21/11/08 22/08/08 -
Price 0.90 0.79 0.75 0.64 0.43 0.44 0.60 -
P/RPS 0.20 0.18 0.15 0.12 0.07 0.07 0.09 70.04%
P/EPS 7.36 6.31 5.68 4.53 2.89 3.43 4.38 41.20%
EY 13.58 15.86 17.61 22.09 34.61 29.14 22.82 -29.18%
DY 5.00 3.80 4.00 7.03 10.47 10.23 7.50 -23.62%
P/NAPS 0.73 0.64 0.63 0.54 0.38 0.39 0.56 19.27%

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