[LEADER] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 137.39%
YoY- 117.1%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,294,922 1,075,235 733,312 601,721 486,676 537,190 569,977 14.64%
PBT 43,693 33,745 21,110 13,968 5,914 32,093 11,908 24.18%
Tax -6,127 -5,381 -4,047 -4,470 -5,816 -8,982 -11,052 -9.35%
NP 37,566 28,364 17,063 9,498 98 23,111 856 87.75%
-
NP to SH 28,098 16,913 9,042 9,498 4,375 23,111 856 78.88%
-
Tax Rate 14.02% 15.95% 19.17% 32.00% 98.34% 27.99% 92.81% -
Total Cost 1,257,356 1,046,871 716,249 592,223 486,578 514,079 569,121 14.11%
-
Net Worth 392,673 357,439 345,081 335,479 21,656,250 449,138 406,599 -0.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,544 6,538 - - - - - -
Div Payout % 23.29% 38.66% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 392,673 357,439 345,081 335,479 21,656,250 449,138 406,599 -0.57%
NOSH 436,304 435,902 436,811 435,688 21,875,000 436,056 427,999 0.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.90% 2.64% 2.33% 1.58% 0.02% 4.30% 0.15% -
ROE 7.16% 4.73% 2.62% 2.83% 0.02% 5.15% 0.21% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 296.79 246.67 167.88 138.11 2.22 123.19 133.17 14.28%
EPS 6.44 3.88 2.07 2.18 0.02 5.30 0.20 78.31%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.82 0.79 0.77 0.99 1.03 0.95 -0.89%
Adjusted Per Share Value based on latest NOSH - 436,269
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 297.04 246.65 168.22 138.03 111.64 123.23 130.75 14.64%
EPS 6.45 3.88 2.07 2.18 1.00 5.30 0.20 78.36%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9008 0.8199 0.7916 0.7696 49.6777 1.0303 0.9327 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.85 0.38 0.36 0.41 0.62 0.67 0.00 -
P/RPS 0.29 0.15 0.21 0.30 27.87 0.54 0.00 -
P/EPS 13.20 9.79 17.39 18.81 3,100.00 12.64 0.00 -
EY 7.58 10.21 5.75 5.32 0.03 7.91 0.00 -
DY 1.76 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.46 0.46 0.53 0.63 0.65 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 -
Price 0.94 0.47 0.37 0.37 0.68 0.70 0.00 -
P/RPS 0.32 0.19 0.22 0.27 30.56 0.57 0.00 -
P/EPS 14.60 12.11 17.87 16.97 3,400.00 13.21 0.00 -
EY 6.85 8.26 5.59 5.89 0.03 7.57 0.00 -
DY 1.60 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.47 0.48 0.69 0.68 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