[LEADER] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.27%
YoY- 102.46%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,141,585 2,844,786 2,584,703 1,944,684 1,399,302 1,124,206 1,005,089 13.42%
PBT 89,284 105,627 75,712 59,604 32,588 -84,115 22,030 26.24%
Tax -11,172 -26,209 -10,849 -7,649 -9,861 -4,629 -16,780 -6.54%
NP 78,112 79,418 64,863 51,955 22,727 -88,744 5,250 56.76%
-
NP to SH 57,567 59,721 46,500 29,774 14,706 -88,744 5,250 48.99%
-
Tax Rate 12.51% 24.81% 14.33% 12.83% 30.26% - 76.17% -
Total Cost 2,063,473 2,765,368 2,519,840 1,892,729 1,376,575 1,212,950 999,839 12.82%
-
Net Worth 520,061 469,324 393,024 357,440 343,724 335,927 133,170 25.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,085 19,640 13,087 6,538 - - - -
Div Payout % 22.73% 32.89% 28.14% 21.96% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 520,061 469,324 393,024 357,440 343,724 335,927 133,170 25.46%
NOSH 435,781 436,256 436,694 435,902 435,094 436,269 134,516 21.61%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.65% 2.79% 2.51% 2.67% 1.62% -7.89% 0.52% -
ROE 11.07% 12.72% 11.83% 8.33% 4.28% -26.42% 3.94% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 491.44 652.09 591.88 446.13 321.61 257.69 747.19 -6.73%
EPS 13.21 13.69 10.65 6.83 3.38 -20.34 3.90 22.52%
DPS 3.00 4.50 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.1934 1.0758 0.90 0.82 0.79 0.77 0.99 3.16%
Adjusted Per Share Value based on latest NOSH - 435,902
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 491.26 652.57 592.91 446.09 320.99 257.88 230.56 13.42%
EPS 13.21 13.70 10.67 6.83 3.37 -20.36 1.20 49.09%
DPS 3.00 4.51 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.193 1.0766 0.9016 0.8199 0.7885 0.7706 0.3055 25.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.62 0.85 0.38 0.36 0.41 0.62 -
P/RPS 0.15 0.10 0.14 0.09 0.11 0.16 0.08 11.03%
P/EPS 5.45 4.53 7.98 5.56 10.65 -2.02 15.89 -16.32%
EY 18.35 22.08 12.53 17.97 9.39 -49.61 6.29 19.51%
DY 4.17 7.26 3.53 3.95 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.94 0.46 0.46 0.53 0.63 -0.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 -
Price 0.75 0.60 0.94 0.47 0.37 0.37 0.68 -
P/RPS 0.15 0.09 0.16 0.11 0.12 0.14 0.09 8.87%
P/EPS 5.68 4.38 8.83 6.88 10.95 -1.82 17.42 -17.02%
EY 17.61 22.82 11.33 14.53 9.14 -54.98 5.74 20.52%
DY 4.00 7.50 3.19 3.19 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 1.04 0.57 0.47 0.48 0.69 -1.50%

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