[LEADER] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.43%
YoY- 45.54%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,694,698 2,814,436 2,351,902 1,555,898 1,247,598 991,301 1,086,792 16.32%
PBT 112,897 102,464 69,018 46,868 24,285 8,997 60,996 10.79%
Tax -21,281 -14,328 -10,702 -6,418 -8,452 -10,037 -17,956 2.86%
NP 91,616 88,136 58,316 40,449 15,833 -1,040 43,040 13.40%
-
NP to SH 69,768 67,530 35,512 23,044 15,833 -1,040 43,040 8.37%
-
Tax Rate 18.85% 13.98% 15.51% 13.69% 34.80% 111.56% 29.44% -
Total Cost 2,603,082 2,726,300 2,293,586 1,515,449 1,231,765 992,341 1,043,752 16.43%
-
Net Worth 491,401 416,012 366,763 353,515 340,533 424,666 454,199 1.31%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 17,456 8,732 8,732 - - - - -
Div Payout % 25.02% 12.93% 24.59% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 491,401 416,012 366,763 353,515 340,533 424,666 454,199 1.31%
NOSH 436,413 436,620 436,622 436,439 436,580 433,333 436,730 -0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.40% 3.13% 2.48% 2.60% 1.27% -0.10% 3.96% -
ROE 14.20% 16.23% 9.68% 6.52% 4.65% -0.24% 9.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 617.46 644.60 538.66 356.50 285.77 228.76 248.85 16.33%
EPS 15.99 15.47 8.13 5.28 3.63 -0.24 9.87 8.36%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.126 0.9528 0.84 0.81 0.78 0.98 1.04 1.33%
Adjusted Per Share Value based on latest NOSH - 436,031
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 618.14 645.61 539.51 356.91 286.19 227.40 249.30 16.32%
EPS 16.00 15.49 8.15 5.29 3.63 -0.24 9.87 8.37%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1272 0.9543 0.8413 0.8109 0.7812 0.9742 1.0419 1.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.56 1.09 0.44 0.33 0.40 0.60 0.50 -
P/RPS 0.09 0.17 0.08 0.09 0.14 0.26 0.20 -12.45%
P/EPS 3.50 7.05 5.41 6.25 11.03 -250.00 5.07 -5.98%
EY 28.55 14.19 18.48 16.00 9.07 -0.40 19.71 6.36%
DY 7.14 1.83 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.14 0.52 0.41 0.51 0.61 0.48 0.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 26/11/02 -
Price 0.44 1.05 0.52 0.31 0.44 0.61 0.51 -
P/RPS 0.07 0.16 0.10 0.09 0.15 0.27 0.20 -16.03%
P/EPS 2.75 6.79 6.39 5.87 12.13 -254.17 5.18 -10.00%
EY 36.33 14.73 15.64 17.03 8.24 -0.39 19.32 11.08%
DY 9.09 1.90 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.10 0.62 0.38 0.56 0.62 0.49 -3.72%

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