[LEADER] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.26%
YoY- 49.62%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 794,142 624,269 521,269 519,778 710,908 601,089 435,837 10.51%
PBT 2,207 7,305 14,628 17,351 17,686 14,000 11,818 -24.38%
Tax 14,480 5,218 871 479 -10,620 -2,076 -1,501 -
NP 16,687 12,523 15,499 17,830 7,066 11,924 10,317 8.33%
-
NP to SH 12,119 8,100 11,412 12,609 3,599 8,681 4,600 17.51%
-
Tax Rate -656.09% -71.43% -5.95% -2.76% 60.05% 14.83% 12.70% -
Total Cost 777,455 611,746 505,770 501,948 703,842 589,165 425,520 10.56%
-
Net Worth 617,589 567,740 542,310 499,647 443,346 370,711 345,245 10.17%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 617,589 567,740 542,310 499,647 443,346 370,711 345,245 10.17%
NOSH 435,935 435,483 437,241 436,297 436,837 436,130 437,019 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.10% 2.01% 2.97% 3.43% 0.99% 1.98% 2.37% -
ROE 1.96% 1.43% 2.10% 2.52% 0.81% 2.34% 1.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 182.17 143.35 119.22 119.13 162.74 137.82 99.73 10.55%
EPS 2.78 1.86 2.61 2.89 0.82 1.99 1.05 17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4167 1.3037 1.2403 1.1452 1.0149 0.85 0.79 10.21%
Adjusted Per Share Value based on latest NOSH - 435,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 182.17 143.20 119.57 119.23 163.08 137.88 99.98 10.51%
EPS 2.78 1.86 2.62 2.89 0.83 1.99 1.06 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4167 1.3024 1.244 1.1462 1.017 0.8504 0.792 10.17%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.01 0.85 0.78 0.44 1.09 0.56 0.32 -
P/RPS 0.55 0.59 0.65 0.37 0.67 0.41 0.32 9.44%
P/EPS 36.33 45.70 29.89 15.22 132.30 28.13 30.40 3.01%
EY 2.75 2.19 3.35 6.57 0.76 3.55 3.29 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.63 0.38 1.07 0.66 0.41 9.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 23/02/10 20/02/09 28/02/08 13/02/07 14/02/06 -
Price 1.05 0.84 0.90 0.43 0.93 0.62 0.39 -
P/RPS 0.58 0.59 0.75 0.36 0.57 0.45 0.39 6.83%
P/EPS 37.77 45.16 34.48 14.88 112.88 31.15 37.05 0.32%
EY 2.65 2.21 2.90 6.72 0.89 3.21 2.70 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.73 0.38 0.92 0.73 0.49 7.10%

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