[LEADER] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 125.68%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,899,496 1,224,735 918,756 1,317,973 1,294,922 1,075,235 733,312 17.18%
PBT 45,823 40,373 42,045 54,786 43,693 33,745 21,110 13.78%
Tax -7,079 -3,702 -6,660 -10,970 -6,127 -5,381 -4,047 9.76%
NP 38,744 36,671 35,385 43,816 37,566 28,364 17,063 14.63%
-
NP to SH 27,916 25,100 26,203 33,572 28,098 16,913 9,042 20.65%
-
Tax Rate 15.45% 9.17% 15.84% 20.02% 14.02% 15.95% 19.17% -
Total Cost 1,860,752 1,188,064 883,371 1,274,157 1,257,356 1,046,871 716,249 17.23%
-
Net Worth 594,305 546,045 521,177 469,658 392,673 357,439 345,081 9.47%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 6,547 6,550 6,548 6,544 6,538 - -
Div Payout % - 26.09% 25.00% 19.51% 23.29% 38.66% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 594,305 546,045 521,177 469,658 392,673 357,439 345,081 9.47%
NOSH 436,187 436,521 436,716 436,566 436,304 435,902 436,811 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.04% 2.99% 3.85% 3.32% 2.90% 2.64% 2.33% -
ROE 4.70% 4.60% 5.03% 7.15% 7.16% 4.73% 2.62% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 435.48 280.57 210.38 301.89 296.79 246.67 167.88 17.20%
EPS 6.40 5.75 6.00 7.69 6.44 3.88 2.07 20.68%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3625 1.2509 1.1934 1.0758 0.90 0.82 0.79 9.50%
Adjusted Per Share Value based on latest NOSH - 436,685
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 435.73 280.94 210.76 302.33 297.04 246.65 168.22 17.18%
EPS 6.40 5.76 6.01 7.70 6.45 3.88 2.07 20.68%
DPS 0.00 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3633 1.2526 1.1955 1.0774 0.9008 0.8199 0.7916 9.47%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.835 0.85 0.72 0.62 0.85 0.38 0.36 -
P/RPS 0.19 0.30 0.34 0.21 0.29 0.15 0.21 -1.65%
P/EPS 13.05 14.78 12.00 8.06 13.20 9.79 17.39 -4.67%
EY 7.66 6.76 8.33 12.40 7.58 10.21 5.75 4.89%
DY 0.00 1.76 2.08 2.42 1.76 3.95 0.00 -
P/NAPS 0.61 0.68 0.60 0.58 0.94 0.46 0.46 4.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 23/08/10 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 -
Price 0.795 0.86 0.75 0.60 0.94 0.47 0.37 -
P/RPS 0.18 0.31 0.36 0.20 0.32 0.19 0.22 -3.28%
P/EPS 12.42 14.96 12.50 7.80 14.60 12.11 17.87 -5.88%
EY 8.05 6.69 8.00 12.82 6.85 8.26 5.59 6.26%
DY 0.00 1.74 2.00 2.50 1.60 3.19 0.00 -
P/NAPS 0.58 0.69 0.63 0.56 1.04 0.57 0.47 3.56%

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