[LEADER] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 26.62%
YoY- 44.33%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,540,802 2,821,735 2,365,016 1,602,761 1,267,711 1,009,161 1,055,603 15.74%
PBT 102,024 94,533 65,764 46,969 25,446 -92,169 47,476 13.58%
Tax -15,482 -21,366 -10,103 -6,315 -10,284 -5,975 -22,778 -6.22%
NP 86,542 73,167 55,661 40,654 15,162 -98,144 24,698 23.21%
-
NP to SH 64,935 54,246 35,315 21,883 15,162 -98,144 24,698 17.46%
-
Tax Rate 15.17% 22.60% 15.36% 13.45% 40.41% - 47.98% -
Total Cost 2,454,260 2,748,568 2,309,355 1,562,107 1,252,549 1,107,305 1,030,905 15.53%
-
Net Worth 499,755 442,884 371,244 344,866 336,447 327,392 431,979 2.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,091 13,091 6,547 - - - - -
Div Payout % 20.16% 24.13% 18.54% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 499,755 442,884 371,244 344,866 336,447 327,392 431,979 2.45%
NOSH 436,391 436,382 436,501 436,540 436,945 436,522 436,343 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.41% 2.59% 2.35% 2.54% 1.20% -9.73% 2.34% -
ROE 12.99% 12.25% 9.51% 6.35% 4.51% -29.98% 5.72% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 582.23 646.62 541.81 367.15 290.13 231.18 241.92 15.74%
EPS 14.88 12.43 8.09 5.01 3.47 -22.49 5.66 17.46%
DPS 3.00 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1452 1.0149 0.8505 0.79 0.77 0.75 0.99 2.45%
Adjusted Per Share Value based on latest NOSH - 437,019
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 582.84 647.28 542.52 367.66 290.80 231.49 242.15 15.74%
EPS 14.90 12.44 8.10 5.02 3.48 -22.51 5.67 17.45%
DPS 3.00 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1464 1.0159 0.8516 0.7911 0.7718 0.751 0.9909 2.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.44 1.09 0.56 0.32 0.41 0.63 0.47 -
P/RPS 0.08 0.17 0.10 0.09 0.14 0.27 0.19 -13.41%
P/EPS 2.96 8.77 6.92 6.38 11.82 -2.80 8.30 -15.77%
EY 33.82 11.40 14.45 15.67 8.46 -35.69 12.04 18.76%
DY 6.82 2.75 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.07 0.66 0.41 0.53 0.84 0.47 -3.47%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 -
Price 0.43 0.93 0.62 0.39 0.49 0.65 0.51 -
P/RPS 0.07 0.14 0.11 0.11 0.17 0.28 0.21 -16.71%
P/EPS 2.89 7.48 7.66 7.78 14.12 -2.89 9.01 -17.24%
EY 34.60 13.37 13.05 12.85 7.08 -34.59 11.10 20.84%
DY 6.98 3.23 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 0.73 0.49 0.64 0.87 0.52 -5.08%

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