[LEADER] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.81%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 875,128 645,021 509,775 703,051 815,905 688,692 433,612 12.41%
PBT 18,408 19,315 20,168 29,887 33,155 18,019 14,041 4.61%
Tax -2,026 1,472 -86 -4,991 -4,619 -2,646 -767 17.56%
NP 16,382 20,787 20,082 24,896 28,536 15,373 13,274 3.56%
-
NP to SH 10,795 16,480 15,831 18,754 22,550 9,721 8,241 4.59%
-
Tax Rate 11.01% -7.62% 0.43% 16.70% 13.93% 14.68% 5.46% -
Total Cost 858,746 624,234 489,693 678,155 787,369 673,319 420,338 12.63%
-
Net Worth 608,060 561,017 534,677 491,093 415,582 366,172 353,185 9.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 6,541 6,542 - - - -
Div Payout % - - 41.32% 34.88% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 608,060 561,017 534,677 491,093 415,582 366,172 353,185 9.47%
NOSH 437,044 435,978 436,115 436,139 436,170 435,919 436,031 0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.87% 3.22% 3.94% 3.54% 3.50% 2.23% 3.06% -
ROE 1.78% 2.94% 2.96% 3.82% 5.43% 2.65% 2.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 200.24 147.95 116.89 161.20 187.06 157.99 99.45 12.36%
EPS 2.47 3.78 3.63 4.30 5.17 2.23 1.89 4.55%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.3913 1.2868 1.226 1.126 0.9528 0.84 0.81 9.43%
Adjusted Per Share Value based on latest NOSH - 435,978
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 200.75 147.96 116.94 161.27 187.16 157.98 99.47 12.40%
EPS 2.48 3.78 3.63 4.30 5.17 2.23 1.89 4.62%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.3948 1.2869 1.2265 1.1265 0.9533 0.84 0.8102 9.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 0.84 0.75 0.56 1.09 0.44 0.33 -
P/RPS 0.35 0.57 0.64 0.35 0.58 0.28 0.33 0.98%
P/EPS 28.74 22.22 20.66 13.02 21.08 19.73 17.46 8.65%
EY 3.48 4.50 4.84 7.68 4.74 5.07 5.73 -7.97%
DY 0.00 0.00 2.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.61 0.50 1.14 0.52 0.41 3.70%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 26/11/10 30/11/09 21/11/08 20/11/07 17/11/06 15/11/05 -
Price 0.995 0.85 0.79 0.44 1.05 0.52 0.31 -
P/RPS 0.50 0.57 0.68 0.27 0.56 0.33 0.31 8.28%
P/EPS 40.28 22.49 21.76 10.23 20.31 23.32 16.40 16.14%
EY 2.48 4.45 4.59 9.77 4.92 4.29 6.10 -13.92%
DY 0.00 0.00 1.90 3.41 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.64 0.39 1.10 0.62 0.38 11.23%

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