[LEADER] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

20-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 27.59%

YoY- 89.83%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	2,391,025	1,948,309	2,731,932	2,711,916	2,199,764	1,498,936	1,201,384	12.14%
YoY %	22.72%	-28.68%	0.74%	23.28%	46.76%	24.77%	-	-
Horiz. %	199.02%	162.17%	227.40%	225.73%	183.10%	124.77%	100.00%	-
PBT	74,316	79,565	102,359	90,848	63,582	42,383	-80,703	-
YoY %	-6.60%	-22.27%	12.67%	42.88%	50.02%	152.52%	-	-
Horiz. %	-92.09%	-98.59%	-126.83%	-112.57%	-78.79%	-52.52%	100.00%	-
Tax	-1,359	-6,267	-26,581	-12,822	-9,528	-8,759	-4,786	-18.91%
YoY %	78.31%	76.42%	-107.31%	-34.57%	-8.78%	-83.01%	-	-
Horiz. %	28.40%	130.94%	555.39%	267.91%	199.08%	183.01%	100.00%	-
NP	72,957	73,298	75,778	78,026	54,054	33,624	-85,489	-
YoY %	-0.47%	-3.27%	-2.88%	44.35%	60.76%	139.33%	-	-
Horiz. %	-85.34%	-85.74%	-88.64%	-91.27%	-63.23%	-39.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,992	54,644	55,925	59,329	31,254	20,570	-85,489	-
YoY %	-3.02%	-2.29%	-5.74%	89.83%	51.94%	124.06%	-	-
Horiz. %	-61.99%	-63.92%	-65.42%	-69.40%	-36.56%	-24.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.83%	7.88%	25.97%	14.11%	14.99%	20.67%	-	-
YoY %	-76.78%	-69.66%	84.05%	-5.87%	-27.48%	0.00%	-	-
Horiz. %	8.85%	38.12%	125.64%	68.26%	72.52%	100.00%	-	-
Total Cost	2,318,068	1,875,011	2,656,154	2,633,890	2,145,710	1,465,312	1,286,873	10.30%
YoY %	23.63%	-29.41%	0.85%	22.75%	46.43%	13.87%	-	-
Horiz. %	180.13%	145.70%	206.40%	204.67%	166.74%	113.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	561,017	534,677	491,093	415,582	366,172	353,185	343,344	8.52%
YoY %	4.93%	8.87%	18.17%	13.49%	3.68%	2.87%	-	-
Horiz. %	163.40%	155.73%	143.03%	121.04%	106.65%	102.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	6,553	13,085	19,639	19,629	6,538	-	-	-
YoY %	-49.92%	-33.37%	0.05%	200.23%	0.00%	-	-	-
Horiz. %	100.23%	200.14%	300.38%	300.23%	100.00%	-	-	-
Div Payout %	12.37%	23.95%	35.12%	33.09%	20.92%	-	-	-
YoY %	-48.35%	-31.81%	6.13%	58.17%	0.00%	-	-	-
Horiz. %	59.13%	114.48%	167.88%	158.17%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	561,017	534,677	491,093	415,582	366,172	353,185	343,344	8.52%
YoY %	4.93%	8.87%	18.17%	13.49%	3.68%	2.87%	-	-
Horiz. %	163.40%	155.73%	143.03%	121.04%	106.65%	102.87%	100.00%	-
NOSH	435,978	436,115	436,139	436,170	435,919	436,031	440,185	-0.15%
YoY %	-0.03%	-0.01%	-0.01%	0.06%	-0.03%	-0.94%	-	-
Horiz. %	99.04%	99.08%	99.08%	99.09%	99.03%	99.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	3.05%	3.76%	2.77%	2.88%	2.46%	2.24%	-7.12%	-
YoY %	-18.88%	35.74%	-3.82%	17.07%	9.82%	131.46%	-	-
Horiz. %	-42.84%	-52.81%	-38.90%	-40.45%	-34.55%	-31.46%	100.00%	-
ROE	9.45%	10.22%	11.39%	14.28%	8.54%	5.82%	-24.90%	-
YoY %	-7.53%	-10.27%	-20.24%	67.21%	46.74%	123.37%	-	-
Horiz. %	-37.95%	-41.04%	-45.74%	-57.35%	-34.30%	-23.37%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	548.43	446.74	626.39	621.76	504.63	343.77	272.93	12.32%
YoY %	22.76%	-28.68%	0.74%	23.21%	46.79%	25.96%	-	-
Horiz. %	200.94%	163.68%	229.51%	227.81%	184.89%	125.96%	100.00%	-
EPS	12.15	12.53	12.82	13.60	7.17	4.72	-19.42	-
YoY %	-3.03%	-2.26%	-5.74%	89.68%	51.91%	124.30%	-	-
Horiz. %	-62.56%	-64.52%	-66.01%	-70.03%	-36.92%	-24.30%	100.00%	-
DPS	1.50	3.00	4.50	4.50	1.50	0.00	0.00	-
YoY %	-50.00%	-33.33%	0.00%	200.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	300.00%	300.00%	100.00%	-	-	-
NAPS	1.2868	1.226	1.126	0.9528	0.84	0.81	0.78	8.69%
YoY %	4.96%	8.88%	18.18%	13.43%	3.70%	3.85%	-	-
Horiz. %	164.97%	157.18%	144.36%	122.15%	107.69%	103.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 436,170
RPS	548.48	446.93	626.68	622.09	504.61	343.84	275.59	12.14%
YoY %	22.72%	-28.68%	0.74%	23.28%	46.76%	24.77%	-	-
Horiz. %	199.02%	162.17%	227.40%	225.73%	183.10%	124.77%	100.00%	-
EPS	12.16	12.53	12.83	13.61	7.17	4.72	-19.61	-
YoY %	-2.95%	-2.34%	-5.73%	89.82%	51.91%	124.07%	-	-
Horiz. %	-62.01%	-63.90%	-65.43%	-69.40%	-36.56%	-24.07%	100.00%	-
DPS	1.50	3.00	4.51	4.50	1.50	0.00	0.00	-
YoY %	-50.00%	-33.48%	0.22%	200.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	300.67%	300.00%	100.00%	-	-	-
NAPS	1.2869	1.2265	1.1265	0.9533	0.84	0.8102	0.7876	8.52%
YoY %	4.92%	8.88%	18.17%	13.49%	3.68%	2.87%	-	-
Horiz. %	163.40%	155.73%	143.03%	121.04%	106.65%	102.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.84	0.75	0.56	1.09	0.44	0.33	0.40	-
P/RPS	0.15	0.17	0.09	0.18	0.09	0.10	0.15	0.00%
YoY %	-11.76%	88.89%	-50.00%	100.00%	-10.00%	-33.33%	-	-
Horiz. %	100.00%	113.33%	60.00%	120.00%	60.00%	66.67%	100.00%	-
P/EPS	6.91	5.99	4.37	8.01	6.14	7.00	-2.06	-
YoY %	15.36%	37.07%	-45.44%	30.46%	-12.29%	439.81%	-	-
Horiz. %	-335.44%	-290.78%	-212.14%	-388.83%	-298.06%	-339.81%	100.00%	-
EY	14.47	16.71	22.90	12.48	16.29	14.30	-48.55	-
YoY %	-13.41%	-27.03%	83.49%	-23.39%	13.92%	129.45%	-	-
Horiz. %	-29.80%	-34.42%	-47.17%	-25.71%	-33.55%	-29.45%	100.00%	-
DY	1.79	4.00	8.04	4.13	3.41	0.00	0.00	-
YoY %	-55.25%	-50.25%	94.67%	21.11%	0.00%	0.00%	-	-
Horiz. %	52.49%	117.30%	235.78%	121.11%	100.00%	-	-	-
P/NAPS	0.65	0.61	0.50	1.14	0.52	0.41	0.51	4.12%
YoY %	6.56%	22.00%	-56.14%	119.23%	26.83%	-19.61%	-	-
Horiz. %	127.45%	119.61%	98.04%	223.53%	101.96%	80.39%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	30/11/09	21/11/08	20/11/07	17/11/06	15/11/05	30/11/04	-
Price	0.85	0.79	0.44	1.05	0.52	0.31	0.44	-
P/RPS	0.15	0.18	0.07	0.17	0.10	0.09	0.16	-1.06%
YoY %	-16.67%	157.14%	-58.82%	70.00%	11.11%	-43.75%	-	-
Horiz. %	93.75%	112.50%	43.75%	106.25%	62.50%	56.25%	100.00%	-
P/EPS	6.99	6.31	3.43	7.72	7.25	6.57	-2.27	-
YoY %	10.78%	83.97%	-55.57%	6.48%	10.35%	389.43%	-	-
Horiz. %	-307.93%	-277.97%	-151.10%	-340.09%	-319.38%	-289.43%	100.00%	-
EY	14.30	15.86	29.14	12.95	13.79	15.22	-44.14	-
YoY %	-9.84%	-45.57%	125.02%	-6.09%	-9.40%	134.48%	-	-
Horiz. %	-32.40%	-35.93%	-66.02%	-29.34%	-31.24%	-34.48%	100.00%	-
DY	1.76	3.80	10.23	4.29	2.88	0.00	0.00	-
YoY %	-53.68%	-62.85%	138.46%	48.96%	0.00%	0.00%	-	-
Horiz. %	61.11%	131.94%	355.21%	148.96%	100.00%	-	-	-
P/NAPS	0.66	0.64	0.39	1.10	0.62	0.38	0.56	2.77%
YoY %	3.12%	64.10%	-64.55%	77.42%	63.16%	-32.14%	-	-
Horiz. %	117.86%	114.29%	69.64%	196.43%	110.71%	67.86%	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