[LEADER] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.47%
YoY- 37.86%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,895,736 1,233,240 1,119,560 961,616 1,035,440 1,106,564 885,624 13.51%
PBT 59,592 30,956 8,220 20,952 27,776 2,832 -45,192 -
Tax -8,504 -5,904 7,784 -15,140 -23,560 -2,832 45,192 -
NP 51,088 25,052 16,004 5,812 4,216 0 0 -
-
NP to SH 31,988 8,496 16,004 5,812 4,216 -9,732 -56,304 -
-
Tax Rate 14.27% 19.07% -94.70% 72.26% 84.82% 100.00% - -
Total Cost 1,844,648 1,208,188 1,103,556 955,804 1,031,224 1,106,564 885,624 13.00%
-
Net Worth 353,080 333,771 330,517 435,899 0 412,741 431,431 -3.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 353,080 333,771 330,517 435,899 0 412,741 431,431 -3.28%
NOSH 435,901 433,469 434,891 440,303 445,999 434,464 435,789 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.69% 2.03% 1.43% 0.60% 0.41% 0.00% 0.00% -
ROE 9.06% 2.55% 4.84% 1.33% 0.00% -2.36% -13.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 434.90 284.50 257.43 218.40 232.16 254.70 203.22 13.51%
EPS 7.32 1.96 3.68 1.32 0.96 -2.24 -12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.76 0.99 0.00 0.95 0.99 -3.28%
Adjusted Per Share Value based on latest NOSH - 440,303
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 434.87 282.90 256.82 220.59 237.52 253.84 203.15 13.51%
EPS 7.34 1.95 3.67 1.33 0.97 -2.23 -12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.7656 0.7582 0.9999 0.00 0.9468 0.9897 -3.28%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 0.37 0.41 0.60 0.48 0.62 0.00 0.00 -
P/RPS 0.09 0.14 0.23 0.22 0.27 0.00 0.00 -
P/EPS 5.04 20.92 16.30 36.36 65.59 0.00 0.00 -
EY 19.83 4.78 6.13 2.75 1.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.79 0.48 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 26/05/05 21/05/04 30/05/03 31/05/02 21/05/01 29/05/00 -
Price 0.40 0.35 0.44 0.55 0.65 0.00 0.00 -
P/RPS 0.09 0.12 0.17 0.25 0.28 0.00 0.00 -
P/EPS 5.45 17.86 11.96 41.67 68.76 0.00 0.00 -
EY 18.35 5.60 8.36 2.40 1.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.58 0.56 0.00 0.00 0.00 -

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