[LEADER] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -44.18%
YoY- 39.95%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 519,778 710,908 601,089 435,837 332,012 265,685 240,509 13.69%
PBT 17,351 17,686 14,000 11,818 7,232 -98,917 2,462 38.42%
Tax 479 -10,620 -2,076 -1,501 -3,945 1,553 -6,155 -
NP 17,830 7,066 11,924 10,317 3,287 -97,364 -3,693 -
-
NP to SH 12,609 3,599 8,681 4,600 3,287 -97,364 -3,693 -
-
Tax Rate -2.76% 60.05% 14.83% 12.70% 54.55% - 250.00% -
Total Cost 501,948 703,842 589,165 425,520 328,725 363,049 244,202 12.74%
-
Net Worth 499,647 443,346 370,711 345,245 337,465 327,411 459,752 1.39%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 499,647 443,346 370,711 345,245 337,465 327,411 459,752 1.39%
NOSH 436,297 436,837 436,130 437,019 438,266 436,548 433,728 0.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.43% 0.99% 1.98% 2.37% 0.99% -36.65% -1.54% -
ROE 2.52% 0.81% 2.34% 1.33% 0.97% -29.74% -0.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 119.13 162.74 137.82 99.73 75.76 60.86 55.45 13.58%
EPS 2.89 0.82 1.99 1.05 0.75 -22.31 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1452 1.0149 0.85 0.79 0.77 0.75 1.06 1.29%
Adjusted Per Share Value based on latest NOSH - 437,019
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 119.23 163.08 137.88 99.98 76.16 60.95 55.17 13.69%
EPS 2.89 0.83 1.99 1.06 0.75 -22.33 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1462 1.017 0.8504 0.792 0.7741 0.7511 1.0546 1.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.44 1.09 0.56 0.32 0.41 0.63 0.47 -
P/RPS 0.37 0.67 0.41 0.32 0.54 1.04 0.85 -12.93%
P/EPS 15.22 132.30 28.13 30.40 54.67 -2.82 -55.20 -
EY 6.57 0.76 3.55 3.29 1.83 -35.40 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.07 0.66 0.41 0.53 0.84 0.44 -2.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 -
Price 0.43 0.93 0.62 0.39 0.49 0.65 0.51 -
P/RPS 0.36 0.57 0.45 0.39 0.65 1.07 0.92 -14.46%
P/EPS 14.88 112.88 31.15 37.05 65.33 -2.91 -59.90 -
EY 6.72 0.89 3.21 2.70 1.53 -34.31 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 0.73 0.49 0.64 0.87 0.48 -3.81%

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