[LEADER] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 104.08%
YoY- 175.36%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 585,780 473,934 308,310 279,890 240,404 258,860 276,641 13.31%
PBT 17,948 14,898 7,739 2,055 5,238 6,944 708 71.35%
Tax -2,087 -2,126 -1,476 1,946 -3,785 -5,890 -708 19.73%
NP 15,861 12,772 6,263 4,001 1,453 1,054 0 -
-
NP to SH 12,246 7,997 2,124 4,001 1,453 1,054 -2,433 -
-
Tax Rate 11.63% 14.27% 19.07% -94.70% 72.26% 84.82% 100.00% -
Total Cost 569,919 461,162 302,047 275,889 238,951 257,806 276,641 12.79%
-
Net Worth 383,504 353,080 333,771 330,517 435,899 0 412,741 -1.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 383,504 353,080 333,771 330,517 435,899 0 412,741 -1.21%
NOSH 435,800 435,901 433,469 434,891 440,303 445,999 434,464 0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.71% 2.69% 2.03% 1.43% 0.60% 0.41% 0.00% -
ROE 3.19% 2.26% 0.64% 1.21% 0.33% 0.00% -0.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.41 108.72 71.13 64.36 54.60 58.04 63.67 13.25%
EPS 2.81 1.83 0.49 0.92 0.33 0.24 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.81 0.77 0.76 0.99 0.00 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 434,891
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.37 108.72 70.72 64.20 55.15 59.38 63.46 13.31%
EPS 2.81 1.83 0.49 0.92 0.33 0.24 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8797 0.8099 0.7656 0.7582 0.9999 0.00 0.9468 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.67 0.37 0.41 0.60 0.48 0.62 0.00 -
P/RPS 0.50 0.34 0.58 0.93 0.88 1.07 0.00 -
P/EPS 23.84 20.17 83.67 65.22 145.45 262.35 0.00 -
EY 4.19 4.96 1.20 1.53 0.69 0.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.46 0.53 0.79 0.48 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 26/05/06 26/05/05 21/05/04 30/05/03 31/05/02 21/05/01 -
Price 0.69 0.40 0.35 0.44 0.55 0.65 0.00 -
P/RPS 0.51 0.37 0.49 0.68 1.01 1.12 0.00 -
P/EPS 24.56 21.80 71.43 47.83 166.67 275.05 0.00 -
EY 4.07 4.59 1.40 2.09 0.60 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.49 0.45 0.58 0.56 0.00 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