[LEADER] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.49%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,604,284 2,183,508 1,778,884 2,559,616 2,343,120 1,895,736 1,233,240 19.56%
PBT 85,048 67,744 85,784 109,000 71,792 59,592 30,956 18.33%
Tax -16,560 -4,488 -16,888 -27,056 -8,348 -8,504 -5,904 18.74%
NP 68,488 63,256 68,896 81,944 63,444 51,088 25,052 18.23%
-
NP to SH 49,480 40,368 49,032 62,044 48,984 31,988 8,496 34.11%
-
Tax Rate 19.47% 6.62% 19.69% 24.82% 11.63% 14.27% 19.07% -
Total Cost 3,535,796 2,120,252 1,709,988 2,477,672 2,279,676 1,844,648 1,208,188 19.58%
-
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 26,212 26,173 26,215 - - - -
Div Payout % - 64.94% 53.38% 42.25% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
NOSH 437,102 436,883 436,227 436,929 435,800 435,901 433,469 0.13%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.90% 2.90% 3.87% 3.20% 2.71% 2.69% 2.03% -
ROE 8.52% 7.49% 9.46% 13.76% 12.77% 9.06% 2.55% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 824.59 499.79 407.79 585.82 537.66 434.90 284.50 19.39%
EPS 11.32 9.24 11.24 14.20 11.24 7.32 1.96 33.92%
DPS 0.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.3291 1.2344 1.188 1.0323 0.88 0.81 0.77 9.51%
Adjusted Per Share Value based on latest NOSH - 436,227
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 826.79 500.88 408.06 587.16 537.49 434.87 282.90 19.56%
EPS 11.35 9.26 11.25 14.23 11.24 7.34 1.95 34.10%
DPS 0.00 6.01 6.00 6.01 0.00 0.00 0.00 -
NAPS 1.3327 1.2371 1.1888 1.0347 0.8797 0.8099 0.7656 9.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.84 0.98 0.42 0.93 0.67 0.37 0.41 -
P/RPS 0.10 0.20 0.10 0.16 0.12 0.09 0.14 -5.45%
P/EPS 7.42 10.61 3.74 6.55 5.96 5.04 20.92 -15.85%
EY 13.48 9.43 26.76 15.27 16.78 19.83 4.78 18.85%
DY 0.00 6.12 14.29 6.45 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.35 0.90 0.76 0.46 0.53 2.92%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 21/05/10 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 -
Price 0.825 0.86 0.64 0.89 0.69 0.40 0.35 -
P/RPS 0.10 0.17 0.16 0.15 0.13 0.09 0.12 -2.99%
P/EPS 7.29 9.31 5.69 6.27 6.14 5.45 17.86 -13.86%
EY 13.72 10.74 17.56 15.96 16.29 18.35 5.60 16.09%
DY 0.00 6.98 9.38 6.74 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.54 0.86 0.78 0.49 0.45 5.48%

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