[LEADER] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 19.12%
YoY- 246.7%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 703,051 815,905 688,692 433,612 333,978 256,800 277,904 16.71%
PBT 29,887 33,155 18,019 14,041 4,246 834 13,654 13.93%
Tax -4,991 -4,619 -2,646 -767 -1,869 -1,712 -4,809 0.62%
NP 24,896 28,536 15,373 13,274 2,377 -878 8,845 18.80%
-
NP to SH 18,754 22,550 9,721 8,241 2,377 -878 8,845 13.33%
-
Tax Rate 16.70% 13.93% 14.68% 5.46% 44.02% 205.28% 35.22% -
Total Cost 678,155 787,369 673,319 420,338 331,601 257,678 269,059 16.64%
-
Net Worth 491,093 415,582 366,172 353,185 343,344 430,220 453,784 1.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,542 - - - - - - -
Div Payout % 34.88% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 491,093 415,582 366,172 353,185 343,344 430,220 453,784 1.32%
NOSH 436,139 436,170 435,919 436,031 440,185 438,999 436,331 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.54% 3.50% 2.23% 3.06% 0.71% -0.34% 3.18% -
ROE 3.82% 5.43% 2.65% 2.33% 0.69% -0.20% 1.95% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 161.20 187.06 157.99 99.45 75.87 58.50 63.69 16.72%
EPS 4.30 5.17 2.23 1.89 0.54 -0.20 2.03 13.31%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.126 0.9528 0.84 0.81 0.78 0.98 1.04 1.33%
Adjusted Per Share Value based on latest NOSH - 436,031
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 161.27 187.16 157.98 99.47 76.61 58.91 63.75 16.71%
EPS 4.30 5.17 2.23 1.89 0.55 -0.20 2.03 13.31%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1265 0.9533 0.84 0.8102 0.7876 0.9869 1.0409 1.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.56 1.09 0.44 0.33 0.40 0.60 0.50 -
P/RPS 0.35 0.58 0.28 0.33 0.53 1.03 0.79 -12.67%
P/EPS 13.02 21.08 19.73 17.46 74.07 -300.00 24.67 -10.09%
EY 7.68 4.74 5.07 5.73 1.35 -0.33 4.05 11.24%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.14 0.52 0.41 0.51 0.61 0.48 0.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 26/11/02 -
Price 0.44 1.05 0.52 0.31 0.44 0.61 0.51 -
P/RPS 0.27 0.56 0.33 0.31 0.58 1.04 0.80 -16.54%
P/EPS 10.23 20.31 23.32 16.40 81.48 -305.00 25.16 -13.91%
EY 9.77 4.92 4.29 6.10 1.23 -0.33 3.97 16.17%
DY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.10 0.62 0.38 0.56 0.62 0.49 -3.72%

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