[LEADER] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 17.47%

YoY- 56.18%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	2,255,779	2,141,585	2,844,786	2,584,703	1,944,684	1,399,302	1,124,206	12.30%
YoY %	5.33%	-24.72%	10.06%	32.91%	38.98%	24.47%	-	-
Horiz. %	200.66%	190.50%	253.05%	229.91%	172.98%	124.47%	100.00%	-
PBT	75,169	89,284	105,627	75,712	59,604	32,588	-84,115	-
YoY %	-15.81%	-15.47%	39.51%	27.03%	82.90%	138.74%	-	-
Horiz. %	-89.36%	-106.15%	-125.57%	-90.01%	-70.86%	-38.74%	100.00%	-
Tax	-2,917	-11,172	-26,209	-10,849	-7,649	-9,861	-4,629	-7.40%
YoY %	73.89%	57.37%	-141.58%	-41.84%	22.43%	-113.03%	-	-
Horiz. %	63.02%	241.35%	566.19%	234.37%	165.24%	213.03%	100.00%	-
NP	72,252	78,112	79,418	64,863	51,955	22,727	-88,744	-
YoY %	-7.50%	-1.64%	22.44%	24.84%	128.60%	125.61%	-	-
Horiz. %	-81.42%	-88.02%	-89.49%	-73.09%	-58.54%	-25.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,343	57,567	59,721	46,500	29,774	14,706	-88,744	-
YoY %	-9.07%	-3.61%	28.43%	56.18%	102.46%	116.57%	-	-
Horiz. %	-58.98%	-64.87%	-67.30%	-52.40%	-33.55%	-16.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.88%	12.51%	24.81%	14.33%	12.83%	30.26%	-	-
YoY %	-68.98%	-49.58%	73.13%	11.69%	-57.60%	0.00%	-	-
Horiz. %	12.82%	41.34%	81.99%	47.36%	42.40%	100.00%	-	-
Total Cost	2,183,527	2,063,473	2,765,368	2,519,840	1,892,729	1,376,575	1,212,950	10.28%
YoY %	5.82%	-25.38%	9.74%	33.13%	37.50%	13.49%	-	-
Horiz. %	180.02%	170.12%	227.99%	207.74%	156.04%	113.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,741	520,061	469,324	393,024	357,440	343,724	335,927	8.41%
YoY %	4.94%	10.81%	19.41%	9.96%	3.99%	2.32%	-	-
Horiz. %	162.46%	154.81%	139.71%	117.00%	106.40%	102.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,094	13,085	19,640	13,087	6,538	-	-	-
YoY %	0.07%	-33.38%	50.07%	100.17%	0.00%	-	-	-
Horiz. %	200.28%	200.14%	300.40%	200.17%	100.00%	-	-	-
Div Payout %	25.02%	22.73%	32.89%	28.14%	21.96%	-	-	-
YoY %	10.07%	-30.89%	16.88%	28.14%	0.00%	-	-	-
Horiz. %	113.93%	103.51%	149.77%	128.14%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	545,741	520,061	469,324	393,024	357,440	343,724	335,927	8.41%
YoY %	4.94%	10.81%	19.41%	9.96%	3.99%	2.32%	-	-
Horiz. %	162.46%	154.81%	139.71%	117.00%	106.40%	102.32%	100.00%	-
NOSH	436,279	435,781	436,256	436,694	435,902	435,094	436,269	0.00%
YoY %	0.11%	-0.11%	-0.10%	0.18%	0.19%	-0.27%	-	-
Horiz. %	100.00%	99.89%	100.00%	100.10%	99.92%	99.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.20%	3.65%	2.79%	2.51%	2.67%	1.62%	-7.89%	-
YoY %	-12.33%	30.82%	11.16%	-5.99%	64.81%	120.53%	-	-
Horiz. %	-40.56%	-46.26%	-35.36%	-31.81%	-33.84%	-20.53%	100.00%	-
ROE	9.59%	11.07%	12.72%	11.83%	8.33%	4.28%	-26.42%	-
YoY %	-13.37%	-12.97%	7.52%	42.02%	94.63%	116.20%	-	-
Horiz. %	-36.30%	-41.90%	-48.15%	-44.78%	-31.53%	-16.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	517.05	491.44	652.09	591.88	446.13	321.61	257.69	12.30%
YoY %	5.21%	-24.64%	10.17%	32.67%	38.72%	24.80%	-	-
Horiz. %	200.65%	190.71%	253.05%	229.69%	173.13%	124.80%	100.00%	-
EPS	12.00	13.21	13.69	10.65	6.83	3.38	-20.34	-
YoY %	-9.16%	-3.51%	28.54%	55.93%	102.07%	116.62%	-	-
Horiz. %	-59.00%	-64.95%	-67.31%	-52.36%	-33.58%	-16.62%	100.00%	-
DPS	3.00	3.00	4.50	3.00	1.50	0.00	0.00	-
YoY %	0.00%	-33.33%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	300.00%	200.00%	100.00%	-	-	-
NAPS	1.2509	1.1934	1.0758	0.90	0.82	0.79	0.77	8.41%
YoY %	4.82%	10.93%	19.53%	9.76%	3.80%	2.60%	-	-
Horiz. %	162.45%	154.99%	139.71%	116.88%	106.49%	102.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 436,694
RPS	517.46	491.26	652.57	592.91	446.09	320.99	257.88	12.30%
YoY %	5.33%	-24.72%	10.06%	32.91%	38.97%	24.47%	-	-
Horiz. %	200.66%	190.50%	253.05%	229.92%	172.98%	124.47%	100.00%	-
EPS	12.01	13.21	13.70	10.67	6.83	3.37	-20.36	-
YoY %	-9.08%	-3.58%	28.40%	56.22%	102.67%	116.55%	-	-
Horiz. %	-58.99%	-64.88%	-67.29%	-52.41%	-33.55%	-16.55%	100.00%	-
DPS	3.00	3.00	4.51	3.00	1.50	0.00	0.00	-
YoY %	0.00%	-33.48%	50.33%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	300.67%	200.00%	100.00%	-	-	-
NAPS	1.2519	1.193	1.0766	0.9016	0.8199	0.7885	0.7706	8.41%
YoY %	4.94%	10.81%	19.41%	9.96%	3.98%	2.32%	-	-
Horiz. %	162.46%	154.81%	139.71%	117.00%	106.40%	102.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.85	0.72	0.62	0.85	0.38	0.36	0.41	-
P/RPS	0.16	0.15	0.10	0.14	0.09	0.11	0.16	0.00%
YoY %	6.67%	50.00%	-28.57%	55.56%	-18.18%	-31.25%	-	-
Horiz. %	100.00%	93.75%	62.50%	87.50%	56.25%	68.75%	100.00%	-
P/EPS	7.08	5.45	4.53	7.98	5.56	10.65	-2.02	-
YoY %	29.91%	20.31%	-43.23%	43.53%	-47.79%	627.23%	-	-
Horiz. %	-350.50%	-269.80%	-224.26%	-395.05%	-275.25%	-527.23%	100.00%	-
EY	14.11	18.35	22.08	12.53	17.97	9.39	-49.61	-
YoY %	-23.11%	-16.89%	76.22%	-30.27%	91.37%	118.93%	-	-
Horiz. %	-28.44%	-36.99%	-44.51%	-25.26%	-36.22%	-18.93%	100.00%	-
DY	3.53	4.17	7.26	3.53	3.95	0.00	0.00	-
YoY %	-15.35%	-42.56%	105.67%	-10.63%	0.00%	0.00%	-	-
Horiz. %	89.37%	105.57%	183.80%	89.37%	100.00%	-	-	-
P/NAPS	0.68	0.60	0.58	0.94	0.46	0.46	0.53	4.23%
YoY %	13.33%	3.45%	-38.30%	104.35%	0.00%	-13.21%	-	-
Horiz. %	128.30%	113.21%	109.43%	177.36%	86.79%	86.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	22/08/08	21/08/07	18/08/06	24/08/05	25/08/04	-
Price	0.86	0.75	0.60	0.94	0.47	0.37	0.37	-
P/RPS	0.17	0.15	0.09	0.16	0.11	0.12	0.14	3.28%
YoY %	13.33%	66.67%	-43.75%	45.45%	-8.33%	-14.29%	-	-
Horiz. %	121.43%	107.14%	64.29%	114.29%	78.57%	85.71%	100.00%	-
P/EPS	7.17	5.68	4.38	8.83	6.88	10.95	-1.82	-
YoY %	26.23%	29.68%	-50.40%	28.34%	-37.17%	701.65%	-	-
Horiz. %	-393.96%	-312.09%	-240.66%	-485.16%	-378.02%	-601.65%	100.00%	-
EY	13.95	17.61	22.82	11.33	14.53	9.14	-54.98	-
YoY %	-20.78%	-22.83%	101.41%	-22.02%	58.97%	116.62%	-	-
Horiz. %	-25.37%	-32.03%	-41.51%	-20.61%	-26.43%	-16.62%	100.00%	-
DY	3.49	4.00	7.50	3.19	3.19	0.00	0.00	-
YoY %	-12.75%	-46.67%	135.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.40%	125.39%	235.11%	100.00%	100.00%	-	-	-
P/NAPS	0.69	0.63	0.56	1.04	0.57	0.47	0.48	6.23%
YoY %	9.52%	12.50%	-46.15%	82.46%	21.28%	-2.08%	-	-
Horiz. %	143.75%	131.25%	116.67%	216.67%	118.75%	97.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos