[LEADER] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.12%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 901,071 545,877 444,721 639,904 585,780 473,934 308,310 19.56%
PBT 21,262 16,936 21,446 27,250 17,948 14,898 7,739 18.33%
Tax -4,140 -1,122 -4,222 -6,764 -2,087 -2,126 -1,476 18.74%
NP 17,122 15,814 17,224 20,486 15,861 12,772 6,263 18.23%
-
NP to SH 12,370 10,092 12,258 15,511 12,246 7,997 2,124 34.11%
-
Tax Rate 19.47% 6.62% 19.69% 24.82% 11.63% 14.27% 19.07% -
Total Cost 883,949 530,063 427,497 619,418 569,919 461,162 302,047 19.58%
-
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 6,553 6,543 6,553 - - - -
Div Payout % - 64.94% 53.38% 42.25% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
NOSH 437,102 436,883 436,227 436,929 435,800 435,901 433,469 0.13%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.90% 2.90% 3.87% 3.20% 2.71% 2.69% 2.03% -
ROE 2.13% 1.87% 2.37% 3.44% 3.19% 2.26% 0.64% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 206.15 124.95 101.95 146.45 134.41 108.72 71.13 19.39%
EPS 2.83 2.31 2.81 3.55 2.81 1.83 0.49 33.92%
DPS 0.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.3291 1.2344 1.188 1.0323 0.88 0.81 0.77 9.51%
Adjusted Per Share Value based on latest NOSH - 436,227
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 206.70 125.22 102.02 146.79 134.37 108.72 70.72 19.56%
EPS 2.84 2.32 2.81 3.56 2.81 1.83 0.49 34.00%
DPS 0.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.3327 1.2371 1.1888 1.0347 0.8797 0.8099 0.7656 9.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.84 0.98 0.42 0.93 0.67 0.37 0.41 -
P/RPS 0.41 0.78 0.41 0.64 0.50 0.34 0.58 -5.61%
P/EPS 29.68 42.42 14.95 26.20 23.84 20.17 83.67 -15.85%
EY 3.37 2.36 6.69 3.82 4.19 4.96 1.20 18.77%
DY 0.00 1.53 3.57 1.61 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.35 0.90 0.76 0.46 0.53 2.92%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 21/05/10 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 -
Price 0.825 0.86 0.64 0.89 0.69 0.40 0.35 -
P/RPS 0.40 0.69 0.63 0.61 0.51 0.37 0.49 -3.32%
P/EPS 29.15 37.23 22.78 25.07 24.56 21.80 71.43 -13.86%
EY 3.43 2.69 4.39 3.99 4.07 4.59 1.40 16.09%
DY 0.00 1.74 2.34 1.69 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.54 0.86 0.78 0.49 0.45 5.48%

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