[LEADER] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.7%
YoY- 117.1%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,589,844 2,150,470 1,466,624 1,203,442 973,352 1,074,380 1,139,954 14.64%
PBT 87,386 67,490 42,220 27,936 11,828 64,186 23,816 24.18%
Tax -12,254 -10,762 -8,094 -8,940 -11,632 -17,964 -22,104 -9.35%
NP 75,132 56,728 34,126 18,996 196 46,222 1,712 87.75%
-
NP to SH 56,196 33,826 18,084 18,996 8,750 46,222 1,712 78.88%
-
Tax Rate 14.02% 15.95% 19.17% 32.00% 98.34% 27.99% 92.81% -
Total Cost 2,514,712 2,093,742 1,432,498 1,184,446 973,156 1,028,158 1,138,242 14.11%
-
Net Worth 392,673 357,439 345,081 335,479 21,656,250 449,138 406,599 -0.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,089 13,077 - - - - - -
Div Payout % 23.29% 38.66% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 392,673 357,439 345,081 335,479 21,656,250 449,138 406,599 -0.57%
NOSH 436,304 435,902 436,811 435,688 21,875,000 436,056 427,999 0.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.90% 2.64% 2.33% 1.58% 0.02% 4.30% 0.15% -
ROE 14.31% 9.46% 5.24% 5.66% 0.04% 10.29% 0.42% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 593.59 493.34 335.76 276.22 4.45 246.39 266.34 14.28%
EPS 12.88 7.76 4.14 4.36 0.04 10.60 0.40 78.31%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.82 0.79 0.77 0.99 1.03 0.95 -0.89%
Adjusted Per Share Value based on latest NOSH - 436,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 594.09 493.30 336.43 276.06 223.28 246.45 261.50 14.64%
EPS 12.89 7.76 4.15 4.36 2.01 10.60 0.39 79.09%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9008 0.8199 0.7916 0.7696 49.6777 1.0303 0.9327 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.85 0.38 0.36 0.41 0.62 0.67 0.00 -
P/RPS 0.14 0.08 0.11 0.15 13.93 0.27 0.00 -
P/EPS 6.60 4.90 8.70 9.40 1,550.00 6.32 0.00 -
EY 15.15 20.42 11.50 10.63 0.06 15.82 0.00 -
DY 3.53 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.46 0.46 0.53 0.63 0.65 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 -
Price 0.94 0.47 0.37 0.37 0.68 0.70 0.00 -
P/RPS 0.16 0.10 0.11 0.13 15.28 0.28 0.00 -
P/EPS 7.30 6.06 8.94 8.49 1,700.00 6.60 0.00 -
EY 13.70 16.51 11.19 11.78 0.06 15.14 0.00 -
DY 3.19 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.47 0.48 0.69 0.68 0.00 -

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