[LEADER] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -42.62%
YoY- 151.71%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,602,761 1,267,711 1,009,161 1,055,603 1,137,196 967,767 1,014,044 -0.48%
PBT 46,969 25,446 -92,169 47,476 18,927 4,824 -408,413 -
Tax -6,315 -10,284 -5,975 -22,778 -9,115 -4,592 408,413 -
NP 40,654 15,162 -98,144 24,698 9,812 232 0 -100.00%
-
NP to SH 21,883 15,162 -98,144 24,698 9,812 232 -341,411 -
-
Tax Rate 13.45% 40.41% - 47.98% 48.16% 95.19% - -
Total Cost 1,562,107 1,252,549 1,107,305 1,030,905 1,127,384 967,535 1,014,044 -0.45%
-
Net Worth 344,866 336,447 327,392 431,979 423,006 445,439 449,282 0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 344,866 336,447 327,392 431,979 423,006 445,439 449,282 0.28%
NOSH 436,540 436,945 436,522 436,343 436,088 463,999 436,196 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.54% 1.20% -9.73% 2.34% 0.86% 0.02% 0.00% -
ROE 6.35% 4.51% -29.98% 5.72% 2.32% 0.05% -75.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 367.15 290.13 231.18 241.92 260.77 208.57 232.47 -0.48%
EPS 5.01 3.47 -22.49 5.66 2.25 0.05 -78.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.75 0.99 0.97 0.96 1.03 0.28%
Adjusted Per Share Value based on latest NOSH - 433,728
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 367.66 290.80 231.49 242.15 260.86 222.00 232.61 -0.48%
EPS 5.02 3.48 -22.51 5.67 2.25 0.05 -78.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7911 0.7718 0.751 0.9909 0.9703 1.0218 1.0306 0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.32 0.41 0.63 0.47 0.00 0.00 0.00 -
P/RPS 0.09 0.14 0.27 0.19 0.00 0.00 0.00 -100.00%
P/EPS 6.38 11.82 -2.80 8.30 0.00 0.00 0.00 -100.00%
EY 15.67 8.46 -35.69 12.04 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.84 0.47 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 19/02/01 05/04/00 -
Price 0.39 0.49 0.65 0.51 0.00 0.00 0.00 -
P/RPS 0.11 0.17 0.28 0.21 0.00 0.00 0.00 -100.00%
P/EPS 7.78 14.12 -2.89 9.01 0.00 0.00 0.00 -100.00%
EY 12.85 7.08 -34.59 11.10 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.87 0.52 0.00 0.00 0.00 -100.00%

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