[LEADER] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.48%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,428,531 2,021,024 2,110,827 1,763,927 1,166,924 935,699 743,476 11.48%
PBT 62,213 84,673 76,848 51,764 35,151 18,214 6,748 44.75%
Tax -6,746 -15,961 -10,746 -8,027 -4,814 -6,339 -7,528 -1.80%
NP 55,467 68,712 66,102 43,737 30,337 11,875 -780 -
-
NP to SH 42,034 52,326 50,648 26,634 17,283 11,875 -780 -
-
Tax Rate 10.84% 18.85% 13.98% 15.51% 13.70% 34.80% 111.56% -
Total Cost 1,373,064 1,952,312 2,044,725 1,720,190 1,136,587 923,824 744,256 10.73%
-
Net Worth 535,136 491,401 416,012 366,763 353,515 340,533 424,666 3.92%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,094 13,092 6,549 6,549 - - - -
Div Payout % 31.15% 25.02% 12.93% 24.59% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 535,136 491,401 416,012 366,763 353,515 340,533 424,666 3.92%
NOSH 436,490 436,413 436,620 436,622 436,439 436,580 433,333 0.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.88% 3.40% 3.13% 2.48% 2.60% 1.27% -0.10% -
ROE 7.85% 10.65% 12.17% 7.26% 4.89% 3.49% -0.18% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 327.28 463.10 483.45 403.99 267.37 214.32 171.57 11.35%
EPS 9.63 11.99 11.60 6.10 3.96 2.72 -0.18 -
DPS 3.00 3.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.226 1.126 0.9528 0.84 0.81 0.78 0.98 3.79%
Adjusted Per Share Value based on latest NOSH - 435,919
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 327.69 463.61 484.21 404.63 267.68 214.64 170.55 11.48%
EPS 9.64 12.00 11.62 6.11 3.96 2.72 -0.18 -
DPS 3.00 3.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.2276 1.1272 0.9543 0.8413 0.8109 0.7812 0.9742 3.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.56 1.09 0.44 0.33 0.40 0.60 -
P/RPS 0.23 0.12 0.23 0.11 0.12 0.19 0.35 -6.75%
P/EPS 7.79 4.67 9.40 7.21 8.33 14.71 -333.33 -
EY 12.84 21.41 10.64 13.86 12.00 6.80 -0.30 -
DY 4.00 5.36 1.38 3.41 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 1.14 0.52 0.41 0.51 0.61 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 21/11/08 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 -
Price 0.79 0.44 1.05 0.52 0.31 0.44 0.61 -
P/RPS 0.24 0.10 0.22 0.13 0.12 0.21 0.36 -6.52%
P/EPS 8.20 3.67 9.05 8.52 7.83 16.18 -338.89 -
EY 12.19 27.25 11.05 11.73 12.77 6.18 -0.30 -
DY 3.80 6.82 1.43 2.88 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 1.10 0.62 0.38 0.56 0.62 0.53%

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