[LEADER] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.04%
YoY- 0.29%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,168,786 2,255,779 2,141,585 2,844,786 2,584,703 1,944,684 1,399,302 14.58%
PBT 72,443 75,169 89,284 105,627 75,712 59,604 32,588 14.23%
Tax -389 -2,917 -11,172 -26,209 -10,849 -7,649 -9,861 -41.64%
NP 72,054 72,252 78,112 79,418 64,863 51,955 22,727 21.19%
-
NP to SH 52,496 52,343 57,567 59,721 46,500 29,774 14,706 23.61%
-
Tax Rate 0.54% 3.88% 12.51% 24.81% 14.33% 12.83% 30.26% -
Total Cost 3,096,732 2,183,527 2,063,473 2,765,368 2,519,840 1,892,729 1,376,575 14.46%
-
Net Worth 594,983 545,741 520,061 469,324 393,024 357,440 343,724 9.57%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 13,094 13,085 19,640 13,087 6,538 - -
Div Payout % - 25.02% 22.73% 32.89% 28.14% 21.96% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 594,983 545,741 520,061 469,324 393,024 357,440 343,724 9.57%
NOSH 436,685 436,279 435,781 436,256 436,694 435,902 435,094 0.06%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.27% 3.20% 3.65% 2.79% 2.51% 2.67% 1.62% -
ROE 8.82% 9.59% 11.07% 12.72% 11.83% 8.33% 4.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 725.65 517.05 491.44 652.09 591.88 446.13 321.61 14.51%
EPS 12.02 12.00 13.21 13.69 10.65 6.83 3.38 23.53%
DPS 0.00 3.00 3.00 4.50 3.00 1.50 0.00 -
NAPS 1.3625 1.2509 1.1934 1.0758 0.90 0.82 0.79 9.50%
Adjusted Per Share Value based on latest NOSH - 436,685
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 726.89 517.46 491.26 652.57 592.91 446.09 320.99 14.58%
EPS 12.04 12.01 13.21 13.70 10.67 6.83 3.37 23.63%
DPS 0.00 3.00 3.00 4.51 3.00 1.50 0.00 -
NAPS 1.3648 1.2519 1.193 1.0766 0.9016 0.8199 0.7885 9.57%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.835 0.85 0.72 0.62 0.85 0.38 0.36 -
P/RPS 0.12 0.16 0.15 0.10 0.14 0.09 0.11 1.46%
P/EPS 6.95 7.08 5.45 4.53 7.98 5.56 10.65 -6.86%
EY 14.40 14.11 18.35 22.08 12.53 17.97 9.39 7.38%
DY 0.00 3.53 4.17 7.26 3.53 3.95 0.00 -
P/NAPS 0.61 0.68 0.60 0.58 0.94 0.46 0.46 4.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 23/08/10 21/08/09 22/08/08 21/08/07 18/08/06 24/08/05 -
Price 0.795 0.86 0.75 0.60 0.94 0.47 0.37 -
P/RPS 0.11 0.17 0.15 0.09 0.16 0.11 0.12 -1.43%
P/EPS 6.61 7.17 5.68 4.38 8.83 6.88 10.95 -8.06%
EY 15.12 13.95 17.61 22.82 11.33 14.53 9.14 8.74%
DY 0.00 3.49 4.00 7.50 3.19 3.19 0.00 -
P/NAPS 0.58 0.69 0.63 0.56 1.04 0.57 0.47 3.56%

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