[LEADER] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 111.49%
YoY- 87.05%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 918,756 1,317,973 1,294,922 1,075,235 733,312 601,721 486,676 11.16%
PBT 42,045 54,786 43,693 33,745 21,110 13,968 5,914 38.62%
Tax -6,660 -10,970 -6,127 -5,381 -4,047 -4,470 -5,816 2.28%
NP 35,385 43,816 37,566 28,364 17,063 9,498 98 166.61%
-
NP to SH 26,203 33,572 28,098 16,913 9,042 9,498 4,375 34.72%
-
Tax Rate 15.84% 20.02% 14.02% 15.95% 19.17% 32.00% 98.34% -
Total Cost 883,371 1,274,157 1,257,356 1,046,871 716,249 592,223 486,578 10.43%
-
Net Worth 521,177 469,658 392,673 357,439 345,081 335,479 21,656,250 -46.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,550 6,548 6,544 6,538 - - - -
Div Payout % 25.00% 19.51% 23.29% 38.66% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 521,177 469,658 392,673 357,439 345,081 335,479 21,656,250 -46.23%
NOSH 436,716 436,566 436,304 435,902 436,811 435,688 21,875,000 -47.88%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.85% 3.32% 2.90% 2.64% 2.33% 1.58% 0.02% -
ROE 5.03% 7.15% 7.16% 4.73% 2.62% 2.83% 0.02% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 210.38 301.89 296.79 246.67 167.88 138.11 2.22 113.37%
EPS 6.00 7.69 6.44 3.88 2.07 2.18 0.02 158.50%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.1934 1.0758 0.90 0.82 0.79 0.77 0.99 3.16%
Adjusted Per Share Value based on latest NOSH - 435,902
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 210.76 302.33 297.04 246.65 168.22 138.03 111.64 11.16%
EPS 6.01 7.70 6.45 3.88 2.07 2.18 1.00 34.80%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.1955 1.0774 0.9008 0.8199 0.7916 0.7696 49.6777 -46.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.62 0.85 0.38 0.36 0.41 0.62 -
P/RPS 0.34 0.21 0.29 0.15 0.21 0.30 27.87 -51.98%
P/EPS 12.00 8.06 13.20 9.79 17.39 18.81 3,100.00 -60.34%
EY 8.33 12.40 7.58 10.21 5.75 5.32 0.03 155.20%
DY 2.08 2.42 1.76 3.95 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.94 0.46 0.46 0.53 0.63 -0.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 -
Price 0.75 0.60 0.94 0.47 0.37 0.37 0.68 -
P/RPS 0.36 0.20 0.32 0.19 0.22 0.27 30.56 -52.26%
P/EPS 12.50 7.80 14.60 12.11 17.87 16.97 3,400.00 -60.68%
EY 8.00 12.82 6.85 8.26 5.59 5.89 0.03 153.48%
DY 2.00 2.50 1.60 3.19 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 1.04 0.57 0.47 0.48 0.69 -1.50%

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