[LEADER] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -71.3%
YoY- -98.12%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 601,301 425,002 321,831 246,272 278,330 293,336 250,464 15.70%
PBT 18,847 13,371 11,913 676 25,149 11,200 40,482 -11.95%
Tax -3,255 -2,571 -6,416 -2,031 -2,930 -7,911 -3,836 -2.69%
NP 15,592 10,800 5,497 -1,355 22,219 3,289 36,646 -13.26%
-
NP to SH 8,936 6,918 5,497 417 22,219 3,289 36,646 -20.95%
-
Tax Rate 17.27% 19.23% 53.86% 300.44% 11.65% 70.63% 9.48% -
Total Cost 585,709 414,202 316,334 247,627 256,111 290,047 213,818 18.27%
-
Net Worth 357,440 343,724 335,927 133,170 449,618 416,606 462,437 -4.19%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,538 - - - - - - -
Div Payout % 73.17% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 357,440 343,724 335,927 133,170 449,618 416,606 462,437 -4.19%
NOSH 435,902 435,094 436,269 134,516 436,522 438,533 436,261 -0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.59% 2.54% 1.71% -0.55% 7.98% 1.12% 14.63% -
ROE 2.50% 2.01% 1.64% 0.31% 4.94% 0.79% 7.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 137.94 97.68 73.77 183.08 63.76 66.89 57.41 15.72%
EPS 2.05 1.59 1.26 -0.31 5.09 0.75 8.40 -20.93%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.99 1.03 0.95 1.06 -4.18%
Adjusted Per Share Value based on latest NOSH - 134,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 137.93 97.49 73.83 56.49 63.85 67.29 57.45 15.70%
EPS 2.05 1.59 1.26 0.10 5.10 0.75 8.41 -20.95%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.7885 0.7706 0.3055 1.0314 0.9557 1.0608 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.38 0.36 0.41 0.62 0.67 0.00 0.00 -
P/RPS 0.28 0.37 0.56 0.34 1.05 0.00 0.00 -
P/EPS 18.54 22.64 32.54 200.00 13.16 0.00 0.00 -
EY 5.39 4.42 3.07 0.50 7.60 0.00 0.00 -
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.53 0.63 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 29/08/00 -
Price 0.47 0.37 0.37 0.68 0.70 0.00 0.00 -
P/RPS 0.34 0.38 0.50 0.37 1.10 0.00 0.00 -
P/EPS 22.93 23.27 29.37 219.35 13.75 0.00 0.00 -
EY 4.36 4.30 3.41 0.46 7.27 0.00 0.00 -
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.69 0.68 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