[LEADER] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 16.44%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 998,425 678,858 474,035 678,069 709,142 601,301 425,002 15.29%
PBT 24,561 23,437 20,599 27,536 25,745 18,847 13,371 10.66%
Tax -2,939 -2,580 -2,438 -4,206 -4,040 -3,255 -2,571 2.25%
NP 21,622 20,857 18,161 23,330 21,705 15,592 10,800 12.25%
-
NP to SH 15,546 15,008 13,945 18,061 15,852 8,936 6,918 14.44%
-
Tax Rate 11.97% 11.01% 11.84% 15.27% 15.69% 17.27% 19.23% -
Total Cost 976,803 658,001 455,874 654,739 687,437 585,709 414,202 15.36%
-
Net Worth 594,983 545,741 520,061 469,324 393,024 357,440 343,724 9.57%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 6,536 6,543 6,550 6,538 - -
Div Payout % - - 46.87% 36.23% 41.32% 73.17% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 594,983 545,741 520,061 469,324 393,024 357,440 343,724 9.57%
NOSH 436,685 436,279 435,781 436,256 436,694 435,902 435,094 0.06%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.17% 3.07% 3.83% 3.44% 3.06% 2.59% 2.54% -
ROE 2.61% 2.75% 2.68% 3.85% 4.03% 2.50% 2.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 228.64 155.60 108.78 155.43 162.39 137.94 97.68 15.22%
EPS 3.56 3.44 3.20 4.14 3.63 2.05 1.59 14.37%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3625 1.2509 1.1934 1.0758 0.90 0.82 0.79 9.50%
Adjusted Per Share Value based on latest NOSH - 436,256
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 229.03 155.72 108.74 155.54 162.67 137.93 97.49 15.29%
EPS 3.57 3.44 3.20 4.14 3.64 2.05 1.59 14.42%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.3648 1.2519 1.193 1.0766 0.9016 0.8199 0.7885 9.57%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.835 0.85 0.72 0.62 0.85 0.38 0.36 -
P/RPS 0.37 0.55 0.66 0.40 0.52 0.28 0.37 0.00%
P/EPS 23.46 24.71 22.50 14.98 23.42 18.54 22.64 0.59%
EY 4.26 4.05 4.44 6.68 4.27 5.39 4.42 -0.61%
DY 0.00 0.00 2.08 2.42 1.76 3.95 0.00 -
P/NAPS 0.61 0.68 0.60 0.58 0.94 0.46 0.46 4.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 23/08/10 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 -
Price 0.795 0.86 0.75 0.60 0.94 0.47 0.37 -
P/RPS 0.35 0.55 0.69 0.39 0.58 0.34 0.38 -1.36%
P/EPS 22.33 25.00 23.44 14.49 25.90 22.93 23.27 -0.68%
EY 4.48 4.00 4.27 6.90 3.86 4.36 4.30 0.68%
DY 0.00 0.00 2.00 2.50 1.60 3.19 0.00 -
P/NAPS 0.58 0.69 0.63 0.56 1.04 0.57 0.47 3.56%

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