[LEADER] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -4.05%
YoY- -16.87%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,494,025 2,391,025 2,255,779 2,050,956 1,949,800 1,948,309 2,141,585 10.65%
PBT 66,993 74,316 75,169 72,331 76,841 79,565 89,284 -17.38%
Tax 2,988 -1,359 -2,917 -2,775 -5,875 -6,267 -11,172 -
NP 69,981 72,957 72,252 69,556 70,966 73,298 78,112 -7.04%
-
NP to SH 49,680 52,992 52,343 51,280 53,446 54,644 57,567 -9.33%
-
Tax Rate -4.46% 1.83% 3.88% 3.84% 7.65% 7.88% 12.51% -
Total Cost 2,424,044 2,318,068 2,183,527 1,981,400 1,878,834 1,875,011 2,063,473 11.30%
-
Net Worth 567,740 561,017 545,741 539,288 542,310 534,677 520,061 6.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,553 6,553 13,094 19,631 19,621 13,085 13,085 -36.85%
Div Payout % 13.19% 12.37% 25.02% 38.28% 36.71% 23.95% 22.73% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 567,740 561,017 545,741 539,288 542,310 534,677 520,061 6.00%
NOSH 435,483 435,978 436,279 436,883 437,241 436,115 435,781 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.81% 3.05% 3.20% 3.39% 3.64% 3.76% 3.65% -
ROE 8.75% 9.45% 9.59% 9.51% 9.86% 10.22% 11.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 572.70 548.43 517.05 469.45 445.93 446.74 491.44 10.70%
EPS 11.41 12.15 12.00 11.74 12.22 12.53 13.21 -9.27%
DPS 1.50 1.50 3.00 4.50 4.50 3.00 3.00 -36.92%
NAPS 1.3037 1.2868 1.2509 1.2344 1.2403 1.226 1.1934 6.05%
Adjusted Per Share Value based on latest NOSH - 436,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 572.11 548.48 517.46 470.47 447.27 446.93 491.26 10.66%
EPS 11.40 12.16 12.01 11.76 12.26 12.53 13.21 -9.33%
DPS 1.50 1.50 3.00 4.50 4.50 3.00 3.00 -36.92%
NAPS 1.3024 1.2869 1.2519 1.2371 1.244 1.2265 1.193 6.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.84 0.85 0.98 0.78 0.75 0.72 -
P/RPS 0.15 0.15 0.16 0.21 0.17 0.17 0.15 0.00%
P/EPS 7.45 6.91 7.08 8.35 6.38 5.99 5.45 23.10%
EY 13.42 14.47 14.11 11.98 15.67 16.71 18.35 -18.78%
DY 1.76 1.79 3.53 4.59 5.77 4.00 4.17 -43.64%
P/NAPS 0.65 0.65 0.68 0.79 0.63 0.61 0.60 5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 30/11/09 21/08/09 -
Price 0.84 0.85 0.86 0.86 0.90 0.79 0.75 -
P/RPS 0.15 0.15 0.17 0.18 0.20 0.18 0.15 0.00%
P/EPS 7.36 6.99 7.17 7.33 7.36 6.31 5.68 18.79%
EY 13.58 14.30 13.95 13.65 13.58 15.86 17.61 -15.86%
DY 1.79 1.76 3.49 5.23 5.00 3.80 4.00 -41.40%
P/NAPS 0.64 0.66 0.69 0.70 0.73 0.64 0.63 1.05%

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