[LEADER] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 46.18%
YoY- 276.51%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,778,884 2,559,616 2,343,120 1,895,736 1,233,240 1,119,560 961,616 10.78%
PBT 85,784 109,000 71,792 59,592 30,956 8,220 20,952 26.45%
Tax -16,888 -27,056 -8,348 -8,504 -5,904 7,784 -15,140 1.83%
NP 68,896 81,944 63,444 51,088 25,052 16,004 5,812 50.94%
-
NP to SH 49,032 62,044 48,984 31,988 8,496 16,004 5,812 42.63%
-
Tax Rate 19.69% 24.82% 11.63% 14.27% 19.07% -94.70% 72.26% -
Total Cost 1,709,988 2,477,672 2,279,676 1,844,648 1,208,188 1,103,556 955,804 10.17%
-
Net Worth 518,238 451,042 383,504 353,080 333,771 330,517 435,899 2.92%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 26,173 26,215 - - - - - -
Div Payout % 53.38% 42.25% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 518,238 451,042 383,504 353,080 333,771 330,517 435,899 2.92%
NOSH 436,227 436,929 435,800 435,901 433,469 434,891 440,303 -0.15%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.87% 3.20% 2.71% 2.69% 2.03% 1.43% 0.60% -
ROE 9.46% 13.76% 12.77% 9.06% 2.55% 4.84% 1.33% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 407.79 585.82 537.66 434.90 284.50 257.43 218.40 10.95%
EPS 11.24 14.20 11.24 7.32 1.96 3.68 1.32 42.85%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.188 1.0323 0.88 0.81 0.77 0.76 0.99 3.08%
Adjusted Per Share Value based on latest NOSH - 435,901
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 408.06 587.16 537.49 434.87 282.90 256.82 220.59 10.78%
EPS 11.25 14.23 11.24 7.34 1.95 3.67 1.33 42.69%
DPS 6.00 6.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1888 1.0347 0.8797 0.8099 0.7656 0.7582 0.9999 2.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.42 0.93 0.67 0.37 0.41 0.60 0.48 -
P/RPS 0.10 0.16 0.12 0.09 0.14 0.23 0.22 -12.30%
P/EPS 3.74 6.55 5.96 5.04 20.92 16.30 36.36 -31.52%
EY 26.76 15.27 16.78 19.83 4.78 6.13 2.75 46.06%
DY 14.29 6.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.90 0.76 0.46 0.53 0.79 0.48 -5.12%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 21/05/04 30/05/03 -
Price 0.64 0.89 0.69 0.40 0.35 0.44 0.55 -
P/RPS 0.16 0.15 0.13 0.09 0.12 0.17 0.25 -7.16%
P/EPS 5.69 6.27 6.14 5.45 17.86 11.96 41.67 -28.21%
EY 17.56 15.96 16.29 18.35 5.60 8.36 2.40 39.29%
DY 9.38 6.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.78 0.49 0.45 0.58 0.56 -0.60%

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