[LEADER] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -43.97%
YoY- -46.91%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,559,616 2,343,120 1,895,736 1,233,240 1,119,560 961,616 1,035,440 16.26%
PBT 109,000 71,792 59,592 30,956 8,220 20,952 27,776 25.56%
Tax -27,056 -8,348 -8,504 -5,904 7,784 -15,140 -23,560 2.33%
NP 81,944 63,444 51,088 25,052 16,004 5,812 4,216 63.89%
-
NP to SH 62,044 48,984 31,988 8,496 16,004 5,812 4,216 56.47%
-
Tax Rate 24.82% 11.63% 14.27% 19.07% -94.70% 72.26% 84.82% -
Total Cost 2,477,672 2,279,676 1,844,648 1,208,188 1,103,556 955,804 1,031,224 15.71%
-
Net Worth 451,042 383,504 353,080 333,771 330,517 435,899 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 26,215 - - - - - - -
Div Payout % 42.25% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 451,042 383,504 353,080 333,771 330,517 435,899 0 -
NOSH 436,929 435,800 435,901 433,469 434,891 440,303 445,999 -0.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.20% 2.71% 2.69% 2.03% 1.43% 0.60% 0.41% -
ROE 13.76% 12.77% 9.06% 2.55% 4.84% 1.33% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 585.82 537.66 434.90 284.50 257.43 218.40 232.16 16.66%
EPS 14.20 11.24 7.32 1.96 3.68 1.32 0.96 56.61%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0323 0.88 0.81 0.77 0.76 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 433,469
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 587.16 537.49 434.87 282.90 256.82 220.59 237.52 16.26%
EPS 14.23 11.24 7.34 1.95 3.67 1.33 0.97 56.39%
DPS 6.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0347 0.8797 0.8099 0.7656 0.7582 0.9999 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.93 0.67 0.37 0.41 0.60 0.48 0.62 -
P/RPS 0.16 0.12 0.09 0.14 0.23 0.22 0.27 -8.34%
P/EPS 6.55 5.96 5.04 20.92 16.30 36.36 65.59 -31.86%
EY 15.27 16.78 19.83 4.78 6.13 2.75 1.52 46.84%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.46 0.53 0.79 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 31/05/07 26/05/06 26/05/05 21/05/04 30/05/03 31/05/02 -
Price 0.89 0.69 0.40 0.35 0.44 0.55 0.65 -
P/RPS 0.15 0.13 0.09 0.12 0.17 0.25 0.28 -9.87%
P/EPS 6.27 6.14 5.45 17.86 11.96 41.67 68.76 -32.88%
EY 15.96 16.29 18.35 5.60 8.36 2.40 1.45 49.09%
DY 6.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.49 0.45 0.58 0.56 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