[LEADER] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 29.45%
YoY- 77.39%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 678,858 474,035 678,069 709,142 601,301 425,002 321,831 13.24%
PBT 23,437 20,599 27,536 25,745 18,847 13,371 11,913 11.93%
Tax -2,580 -2,438 -4,206 -4,040 -3,255 -2,571 -6,416 -14.08%
NP 20,857 18,161 23,330 21,705 15,592 10,800 5,497 24.87%
-
NP to SH 15,008 13,945 18,061 15,852 8,936 6,918 5,497 18.21%
-
Tax Rate 11.01% 11.84% 15.27% 15.69% 17.27% 19.23% 53.86% -
Total Cost 658,001 455,874 654,739 687,437 585,709 414,202 316,334 12.97%
-
Net Worth 545,741 520,061 469,324 393,024 357,440 343,724 335,927 8.41%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 6,536 6,543 6,550 6,538 - - -
Div Payout % - 46.87% 36.23% 41.32% 73.17% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 545,741 520,061 469,324 393,024 357,440 343,724 335,927 8.41%
NOSH 436,279 435,781 436,256 436,694 435,902 435,094 436,269 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.07% 3.83% 3.44% 3.06% 2.59% 2.54% 1.71% -
ROE 2.75% 2.68% 3.85% 4.03% 2.50% 2.01% 1.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.60 108.78 155.43 162.39 137.94 97.68 73.77 13.23%
EPS 3.44 3.20 4.14 3.63 2.05 1.59 1.26 18.21%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.2509 1.1934 1.0758 0.90 0.82 0.79 0.77 8.41%
Adjusted Per Share Value based on latest NOSH - 436,694
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.72 108.74 155.54 162.67 137.93 97.49 73.83 13.23%
EPS 3.44 3.20 4.14 3.64 2.05 1.59 1.26 18.21%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.2519 1.193 1.0766 0.9016 0.8199 0.7885 0.7706 8.41%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.72 0.62 0.85 0.38 0.36 0.41 -
P/RPS 0.55 0.66 0.40 0.52 0.28 0.37 0.56 -0.29%
P/EPS 24.71 22.50 14.98 23.42 18.54 22.64 32.54 -4.48%
EY 4.05 4.44 6.68 4.27 5.39 4.42 3.07 4.72%
DY 0.00 2.08 2.42 1.76 3.95 0.00 0.00 -
P/NAPS 0.68 0.60 0.58 0.94 0.46 0.46 0.53 4.23%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 -
Price 0.86 0.75 0.60 0.94 0.47 0.37 0.37 -
P/RPS 0.55 0.69 0.39 0.58 0.34 0.38 0.50 1.60%
P/EPS 25.00 23.44 14.49 25.90 22.93 23.27 29.37 -2.64%
EY 4.00 4.27 6.90 3.86 4.36 4.30 3.41 2.69%
DY 0.00 2.00 2.50 1.60 3.19 0.00 0.00 -
P/NAPS 0.69 0.63 0.56 1.04 0.57 0.47 0.48 6.23%

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