[LEADER] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 38.28%
YoY- 103.38%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 710,908 601,089 435,837 332,012 265,685 240,509 268,915 17.58%
PBT 17,686 14,000 11,818 7,232 -98,917 2,462 1,845 45.72%
Tax -10,620 -2,076 -1,501 -3,945 1,553 -6,155 7,361 -
NP 7,066 11,924 10,317 3,287 -97,364 -3,693 9,206 -4.31%
-
NP to SH 3,599 8,681 4,600 3,287 -97,364 -3,693 9,206 -14.48%
-
Tax Rate 60.05% 14.83% 12.70% 54.55% - 250.00% -398.97% -
Total Cost 703,842 589,165 425,520 328,725 363,049 244,202 259,709 18.06%
-
Net Worth 443,346 370,711 345,245 337,465 327,411 459,752 423,214 0.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 443,346 370,711 345,245 337,465 327,411 459,752 423,214 0.77%
NOSH 436,837 436,130 437,019 438,266 436,548 433,728 436,303 0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.99% 1.98% 2.37% 0.99% -36.65% -1.54% 3.42% -
ROE 0.81% 2.34% 1.33% 0.97% -29.74% -0.80% 2.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 162.74 137.82 99.73 75.76 60.86 55.45 61.63 17.55%
EPS 0.82 1.99 1.05 0.75 -22.31 -0.85 2.11 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0149 0.85 0.79 0.77 0.75 1.06 0.97 0.75%
Adjusted Per Share Value based on latest NOSH - 438,266
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 163.08 137.88 99.98 76.16 60.95 55.17 61.69 17.57%
EPS 0.83 1.99 1.06 0.75 -22.33 -0.85 2.11 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 0.8504 0.792 0.7741 0.7511 1.0546 0.9708 0.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.09 0.56 0.32 0.41 0.63 0.47 0.00 -
P/RPS 0.67 0.41 0.32 0.54 1.04 0.85 0.00 -
P/EPS 132.30 28.13 30.40 54.67 -2.82 -55.20 0.00 -
EY 0.76 3.55 3.29 1.83 -35.40 -1.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.66 0.41 0.53 0.84 0.44 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 -
Price 0.93 0.62 0.39 0.49 0.65 0.51 0.00 -
P/RPS 0.57 0.45 0.39 0.65 1.07 0.92 0.00 -
P/EPS 112.88 31.15 37.05 65.33 -2.91 -59.90 0.00 -
EY 0.89 3.21 2.70 1.53 -34.31 -1.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 0.49 0.64 0.87 0.48 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