[LEADER] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 325.71%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,317,973 1,294,922 1,075,235 733,312 601,721 486,676 537,190 16.11%
PBT 54,786 43,693 33,745 21,110 13,968 5,914 32,093 9.31%
Tax -10,970 -6,127 -5,381 -4,047 -4,470 -5,816 -8,982 3.38%
NP 43,816 37,566 28,364 17,063 9,498 98 23,111 11.23%
-
NP to SH 33,572 28,098 16,913 9,042 9,498 4,375 23,111 6.41%
-
Tax Rate 20.02% 14.02% 15.95% 19.17% 32.00% 98.34% 27.99% -
Total Cost 1,274,157 1,257,356 1,046,871 716,249 592,223 486,578 514,079 16.31%
-
Net Worth 469,658 392,673 357,439 345,081 335,479 21,656,250 449,138 0.74%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,548 6,544 6,538 - - - - -
Div Payout % 19.51% 23.29% 38.66% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 469,658 392,673 357,439 345,081 335,479 21,656,250 449,138 0.74%
NOSH 436,566 436,304 435,902 436,811 435,688 21,875,000 436,056 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.32% 2.90% 2.64% 2.33% 1.58% 0.02% 4.30% -
ROE 7.15% 7.16% 4.73% 2.62% 2.83% 0.02% 5.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 301.89 296.79 246.67 167.88 138.11 2.22 123.19 16.09%
EPS 7.69 6.44 3.88 2.07 2.18 0.02 5.30 6.39%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0758 0.90 0.82 0.79 0.77 0.99 1.03 0.72%
Adjusted Per Share Value based on latest NOSH - 435,094
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 302.33 297.04 246.65 168.22 138.03 111.64 123.23 16.11%
EPS 7.70 6.45 3.88 2.07 2.18 1.00 5.30 6.41%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0774 0.9008 0.8199 0.7916 0.7696 49.6777 1.0303 0.74%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.62 0.85 0.38 0.36 0.41 0.62 0.67 -
P/RPS 0.21 0.29 0.15 0.21 0.30 27.87 0.54 -14.55%
P/EPS 8.06 13.20 9.79 17.39 18.81 3,100.00 12.64 -7.21%
EY 12.40 7.58 10.21 5.75 5.32 0.03 7.91 7.77%
DY 2.42 1.76 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.94 0.46 0.46 0.53 0.63 0.65 -1.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 -
Price 0.60 0.94 0.47 0.37 0.37 0.68 0.70 -
P/RPS 0.20 0.32 0.19 0.22 0.27 30.56 0.57 -16.00%
P/EPS 7.80 14.60 12.11 17.87 16.97 3,400.00 13.21 -8.39%
EY 12.82 6.85 8.26 5.59 5.89 0.03 7.57 9.16%
DY 2.50 1.60 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.04 0.57 0.47 0.48 0.69 0.68 -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