[LEADER] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.83%
YoY- -11.66%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,398,893 2,391,025 1,948,309 2,731,932 2,711,916 2,199,764 1,498,936 14.61%
PBT 71,536 74,316 79,565 102,359 90,848 63,582 42,383 9.11%
Tax -3,887 -1,359 -6,267 -26,581 -12,822 -9,528 -8,759 -12.65%
NP 67,649 72,957 73,298 75,778 78,026 54,054 33,624 12.35%
-
NP to SH 46,811 52,992 54,644 55,925 59,329 31,254 20,570 14.68%
-
Tax Rate 5.43% 1.83% 7.88% 25.97% 14.11% 14.99% 20.67% -
Total Cost 3,331,244 2,318,068 1,875,011 2,656,154 2,633,890 2,145,710 1,465,312 14.66%
-
Net Worth 608,060 561,017 534,677 491,093 415,582 366,172 353,185 9.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 6,553 13,085 19,639 19,629 6,538 - -
Div Payout % - 12.37% 23.95% 35.12% 33.09% 20.92% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 608,060 561,017 534,677 491,093 415,582 366,172 353,185 9.47%
NOSH 437,044 435,978 436,115 436,139 436,170 435,919 436,031 0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.99% 3.05% 3.76% 2.77% 2.88% 2.46% 2.24% -
ROE 7.70% 9.45% 10.22% 11.39% 14.28% 8.54% 5.82% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 777.70 548.43 446.74 626.39 621.76 504.63 343.77 14.56%
EPS 10.71 12.15 12.53 12.82 13.60 7.17 4.72 14.62%
DPS 0.00 1.50 3.00 4.50 4.50 1.50 0.00 -
NAPS 1.3913 1.2868 1.226 1.126 0.9528 0.84 0.81 9.43%
Adjusted Per Share Value based on latest NOSH - 437,044
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 779.68 548.48 446.93 626.68 622.09 504.61 343.84 14.61%
EPS 10.74 12.16 12.53 12.83 13.61 7.17 4.72 14.67%
DPS 0.00 1.50 3.00 4.51 4.50 1.50 0.00 -
NAPS 1.3948 1.2869 1.2265 1.1265 0.9533 0.84 0.8102 9.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 0.84 0.75 0.56 1.09 0.44 0.33 -
P/RPS 0.09 0.15 0.17 0.09 0.18 0.09 0.10 -1.73%
P/EPS 6.63 6.91 5.99 4.37 8.01 6.14 7.00 -0.90%
EY 15.09 14.47 16.71 22.90 12.48 16.29 14.30 0.89%
DY 0.00 1.79 4.00 8.04 4.13 3.41 0.00 -
P/NAPS 0.51 0.65 0.61 0.50 1.14 0.52 0.41 3.70%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 26/11/10 30/11/09 21/11/08 20/11/07 17/11/06 15/11/05 -
Price 0.995 0.85 0.79 0.44 1.05 0.52 0.31 -
P/RPS 0.13 0.15 0.18 0.07 0.17 0.10 0.09 6.31%
P/EPS 9.29 6.99 6.31 3.43 7.72 7.25 6.57 5.94%
EY 10.76 14.30 15.86 29.14 12.95 13.79 15.22 -5.61%
DY 0.00 1.76 3.80 10.23 4.29 2.88 0.00 -
P/NAPS 0.72 0.66 0.64 0.39 1.10 0.62 0.38 11.23%

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