[LEADER] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.75%
YoY- 87.05%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,837,512 2,635,946 2,589,844 2,150,470 1,466,624 1,203,442 973,352 11.16%
PBT 84,090 109,572 87,386 67,490 42,220 27,936 11,828 38.62%
Tax -13,320 -21,940 -12,254 -10,762 -8,094 -8,940 -11,632 2.28%
NP 70,770 87,632 75,132 56,728 34,126 18,996 196 166.61%
-
NP to SH 52,406 67,144 56,196 33,826 18,084 18,996 8,750 34.72%
-
Tax Rate 15.84% 20.02% 14.02% 15.95% 19.17% 32.00% 98.34% -
Total Cost 1,766,742 2,548,314 2,514,712 2,093,742 1,432,498 1,184,446 973,156 10.43%
-
Net Worth 521,177 469,658 392,673 357,439 345,081 335,479 21,656,250 -46.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,101 13,097 13,089 13,077 - - - -
Div Payout % 25.00% 19.51% 23.29% 38.66% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 521,177 469,658 392,673 357,439 345,081 335,479 21,656,250 -46.23%
NOSH 436,716 436,566 436,304 435,902 436,811 435,688 21,875,000 -47.88%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.85% 3.32% 2.90% 2.64% 2.33% 1.58% 0.02% -
ROE 10.06% 14.30% 14.31% 9.46% 5.24% 5.66% 0.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 420.76 603.79 593.59 493.34 335.76 276.22 4.45 113.29%
EPS 12.00 15.38 12.88 7.76 4.14 4.36 0.04 158.50%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.1934 1.0758 0.90 0.82 0.79 0.77 0.99 3.16%
Adjusted Per Share Value based on latest NOSH - 435,902
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 421.51 604.66 594.09 493.30 336.43 276.06 223.28 11.16%
EPS 12.02 15.40 12.89 7.76 4.15 4.36 2.01 34.68%
DPS 3.01 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.1955 1.0774 0.9008 0.8199 0.7916 0.7696 49.6777 -46.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.62 0.85 0.38 0.36 0.41 0.62 -
P/RPS 0.17 0.10 0.14 0.08 0.11 0.15 13.93 -51.98%
P/EPS 6.00 4.03 6.60 4.90 8.70 9.40 1,550.00 -60.34%
EY 16.67 24.81 15.15 20.42 11.50 10.63 0.06 155.22%
DY 4.17 4.84 3.53 7.89 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.94 0.46 0.46 0.53 0.63 -0.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 -
Price 0.75 0.60 0.94 0.47 0.37 0.37 0.68 -
P/RPS 0.18 0.10 0.16 0.10 0.11 0.13 15.28 -52.26%
P/EPS 6.25 3.90 7.30 6.06 8.94 8.49 1,700.00 -60.68%
EY 16.00 25.63 13.70 16.51 11.19 11.78 0.06 153.48%
DY 4.00 5.00 3.19 6.38 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 1.04 0.57 0.47 0.48 0.69 -1.50%

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