[LEADER] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 25.03%
YoY- 1622.44%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,110,827 1,763,927 1,166,924 935,699 743,476 815,094 868,281 15.94%
PBT 76,848 51,764 35,151 18,214 6,748 45,747 17,082 28.46%
Tax -10,746 -8,027 -4,814 -6,339 -7,528 -13,467 -16,476 -6.87%
NP 66,102 43,737 30,337 11,875 -780 32,280 606 118.50%
-
NP to SH 50,648 26,634 17,283 11,875 -780 32,280 606 109.02%
-
Tax Rate 13.98% 15.51% 13.70% 34.80% 111.56% 29.44% 96.45% -
Total Cost 2,044,725 1,720,190 1,136,587 923,824 744,256 782,814 867,675 15.35%
-
Net Worth 416,012 366,763 353,515 340,533 424,666 454,199 415,542 0.01%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,549 6,549 - - - - - -
Div Payout % 12.93% 24.59% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 416,012 366,763 353,515 340,533 424,666 454,199 415,542 0.01%
NOSH 436,620 436,622 436,439 436,580 433,333 436,730 432,857 0.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.13% 2.48% 2.60% 1.27% -0.10% 3.96% 0.07% -
ROE 12.17% 7.26% 4.89% 3.49% -0.18% 7.11% 0.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 483.45 403.99 267.37 214.32 171.57 186.64 200.59 15.78%
EPS 11.60 6.10 3.96 2.72 -0.18 7.40 0.14 108.72%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9528 0.84 0.81 0.78 0.98 1.04 0.96 -0.12%
Adjusted Per Share Value based on latest NOSH - 440,185
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 484.21 404.63 267.68 214.64 170.55 186.98 199.18 15.94%
EPS 11.62 6.11 3.96 2.72 -0.18 7.40 0.14 108.78%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9543 0.8413 0.8109 0.7812 0.9742 1.0419 0.9532 0.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.09 0.44 0.33 0.40 0.60 0.50 0.00 -
P/RPS 0.23 0.11 0.12 0.19 0.35 0.27 0.00 -
P/EPS 9.40 7.21 8.33 14.71 -333.33 6.76 0.00 -
EY 10.64 13.86 12.00 6.80 -0.30 14.78 0.00 -
DY 1.38 3.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.52 0.41 0.51 0.61 0.48 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 26/11/02 28/11/01 -
Price 1.05 0.52 0.31 0.44 0.61 0.51 0.00 -
P/RPS 0.22 0.13 0.12 0.21 0.36 0.27 0.00 -
P/EPS 9.05 8.52 7.83 16.18 -338.89 6.90 0.00 -
EY 11.05 11.73 12.77 6.18 -0.30 14.49 0.00 -
DY 1.43 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.62 0.38 0.56 0.62 0.49 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