[LEADER] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.98%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,904,708 2,694,698 2,814,436 2,351,902 1,555,898 1,247,598 991,301 11.48%
PBT 82,950 112,897 102,464 69,018 46,868 24,285 8,997 44.75%
Tax -8,994 -21,281 -14,328 -10,702 -6,418 -8,452 -10,037 -1.81%
NP 73,956 91,616 88,136 58,316 40,449 15,833 -1,040 -
-
NP to SH 56,045 69,768 67,530 35,512 23,044 15,833 -1,040 -
-
Tax Rate 10.84% 18.85% 13.98% 15.51% 13.69% 34.80% 111.56% -
Total Cost 1,830,752 2,603,082 2,726,300 2,293,586 1,515,449 1,231,765 992,341 10.73%
-
Net Worth 535,136 491,401 416,012 366,763 353,515 340,533 424,666 3.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 17,459 17,456 8,732 8,732 - - - -
Div Payout % 31.15% 25.02% 12.93% 24.59% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 535,136 491,401 416,012 366,763 353,515 340,533 424,666 3.92%
NOSH 436,490 436,413 436,620 436,622 436,439 436,580 433,333 0.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.88% 3.40% 3.13% 2.48% 2.60% 1.27% -0.10% -
ROE 10.47% 14.20% 16.23% 9.68% 6.52% 4.65% -0.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 436.37 617.46 644.60 538.66 356.50 285.77 228.76 11.35%
EPS 12.84 15.99 15.47 8.13 5.28 3.63 -0.24 -
DPS 4.00 4.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.226 1.126 0.9528 0.84 0.81 0.78 0.98 3.79%
Adjusted Per Share Value based on latest NOSH - 435,919
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 436.92 618.14 645.61 539.51 356.91 286.19 227.40 11.48%
EPS 12.86 16.00 15.49 8.15 5.29 3.63 -0.24 -
DPS 4.01 4.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.2276 1.1272 0.9543 0.8413 0.8109 0.7812 0.9742 3.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.56 1.09 0.44 0.33 0.40 0.60 -
P/RPS 0.17 0.09 0.17 0.08 0.09 0.14 0.26 -6.83%
P/EPS 5.84 3.50 7.05 5.41 6.25 11.03 -250.00 -
EY 17.12 28.55 14.19 18.48 16.00 9.07 -0.40 -
DY 5.33 7.14 1.83 4.55 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 1.14 0.52 0.41 0.51 0.61 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 21/11/08 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 -
Price 0.79 0.44 1.05 0.52 0.31 0.44 0.61 -
P/RPS 0.18 0.07 0.16 0.10 0.09 0.15 0.27 -6.52%
P/EPS 6.15 2.75 6.79 6.39 5.87 12.13 -254.17 -
EY 16.25 36.33 14.73 15.64 17.03 8.24 -0.39 -
DY 5.06 9.09 1.90 3.85 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 1.10 0.62 0.38 0.56 0.62 0.53%

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