[LEADER] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.94%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,699,498 2,493,008 1,904,708 2,694,698 2,814,436 2,351,902 1,555,898 15.52%
PBT 85,641 79,584 82,950 112,897 102,464 69,018 46,868 10.56%
Tax -12,140 -2,973 -8,994 -21,281 -14,328 -10,702 -6,418 11.20%
NP 73,501 76,610 73,956 91,616 88,136 58,316 40,449 10.46%
-
NP to SH 51,614 55,440 56,045 69,768 67,530 35,512 23,044 14.37%
-
Tax Rate 14.18% 3.74% 10.84% 18.85% 13.98% 15.51% 13.69% -
Total Cost 3,625,997 2,416,397 1,830,752 2,603,082 2,726,300 2,293,586 1,515,449 15.64%
-
Net Worth 607,199 561,439 535,136 491,401 416,012 366,763 353,515 9.42%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 8,726 17,459 17,456 8,732 8,732 - -
Div Payout % - 15.74% 31.15% 25.02% 12.93% 24.59% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 607,199 561,439 535,136 491,401 416,012 366,763 353,515 9.42%
NOSH 436,426 436,306 436,490 436,413 436,620 436,622 436,439 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.99% 3.07% 3.88% 3.40% 3.13% 2.48% 2.60% -
ROE 8.50% 9.87% 10.47% 14.20% 16.23% 9.68% 6.52% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 847.68 571.39 436.37 617.46 644.60 538.66 356.50 15.52%
EPS 11.83 12.71 12.84 15.99 15.47 8.13 5.28 14.38%
DPS 0.00 2.00 4.00 4.00 2.00 2.00 0.00 -
NAPS 1.3913 1.2868 1.226 1.126 0.9528 0.84 0.81 9.43%
Adjusted Per Share Value based on latest NOSH - 436,115
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 848.63 571.88 436.92 618.14 645.61 539.51 356.91 15.52%
EPS 11.84 12.72 12.86 16.00 15.49 8.15 5.29 14.36%
DPS 0.00 2.00 4.01 4.00 2.00 2.00 0.00 -
NAPS 1.3929 1.2879 1.2276 1.1272 0.9543 0.8413 0.8109 9.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 0.84 0.75 0.56 1.09 0.44 0.33 -
P/RPS 0.08 0.15 0.17 0.09 0.17 0.08 0.09 -1.94%
P/EPS 6.00 6.61 5.84 3.50 7.05 5.41 6.25 -0.67%
EY 16.66 15.13 17.12 28.55 14.19 18.48 16.00 0.67%
DY 0.00 2.38 5.33 7.14 1.83 4.55 0.00 -
P/NAPS 0.51 0.65 0.61 0.50 1.14 0.52 0.41 3.70%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 26/11/10 30/11/09 21/11/08 20/11/07 17/11/06 15/11/05 -
Price 0.995 0.85 0.79 0.44 1.05 0.52 0.31 -
P/RPS 0.12 0.15 0.18 0.07 0.16 0.10 0.09 4.90%
P/EPS 8.41 6.69 6.15 2.75 6.79 6.39 5.87 6.17%
EY 11.89 14.95 16.25 36.33 14.73 15.64 17.03 -5.80%
DY 0.00 2.35 5.06 9.09 1.90 3.85 0.00 -
P/NAPS 0.72 0.66 0.64 0.39 1.10 0.62 0.38 11.23%

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