[LEADER] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 38.71%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,183,508 1,778,884 2,559,616 2,343,120 1,895,736 1,233,240 1,119,560 11.77%
PBT 67,744 85,784 109,000 71,792 59,592 30,956 8,220 42.10%
Tax -4,488 -16,888 -27,056 -8,348 -8,504 -5,904 7,784 -
NP 63,256 68,896 81,944 63,444 51,088 25,052 16,004 25.72%
-
NP to SH 40,368 49,032 62,044 48,984 31,988 8,496 16,004 16.66%
-
Tax Rate 6.62% 19.69% 24.82% 11.63% 14.27% 19.07% -94.70% -
Total Cost 2,120,252 1,709,988 2,477,672 2,279,676 1,844,648 1,208,188 1,103,556 11.49%
-
Net Worth 539,288 518,238 451,042 383,504 353,080 333,771 330,517 8.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 26,212 26,173 26,215 - - - - -
Div Payout % 64.94% 53.38% 42.25% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 539,288 518,238 451,042 383,504 353,080 333,771 330,517 8.49%
NOSH 436,883 436,227 436,929 435,800 435,901 433,469 434,891 0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.90% 3.87% 3.20% 2.71% 2.69% 2.03% 1.43% -
ROE 7.49% 9.46% 13.76% 12.77% 9.06% 2.55% 4.84% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 499.79 407.79 585.82 537.66 434.90 284.50 257.43 11.68%
EPS 9.24 11.24 14.20 11.24 7.32 1.96 3.68 16.57%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.2344 1.188 1.0323 0.88 0.81 0.77 0.76 8.41%
Adjusted Per Share Value based on latest NOSH - 435,800
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 500.88 408.06 587.16 537.49 434.87 282.90 256.82 11.77%
EPS 9.26 11.25 14.23 11.24 7.34 1.95 3.67 16.67%
DPS 6.01 6.00 6.01 0.00 0.00 0.00 0.00 -
NAPS 1.2371 1.1888 1.0347 0.8797 0.8099 0.7656 0.7582 8.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.98 0.42 0.93 0.67 0.37 0.41 0.60 -
P/RPS 0.20 0.10 0.16 0.12 0.09 0.14 0.23 -2.30%
P/EPS 10.61 3.74 6.55 5.96 5.04 20.92 16.30 -6.90%
EY 9.43 26.76 15.27 16.78 19.83 4.78 6.13 7.43%
DY 6.12 14.29 6.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.35 0.90 0.76 0.46 0.53 0.79 0.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 21/05/04 -
Price 0.86 0.64 0.89 0.69 0.40 0.35 0.44 -
P/RPS 0.17 0.16 0.15 0.13 0.09 0.12 0.17 0.00%
P/EPS 9.31 5.69 6.27 6.14 5.45 17.86 11.96 -4.08%
EY 10.74 17.56 15.96 16.29 18.35 5.60 8.36 4.26%
DY 6.98 9.38 6.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.86 0.78 0.49 0.45 0.58 3.18%

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