[LEADER] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -28.13%
YoY- 235.93%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,602,761 1,267,711 1,009,161 1,055,603 1,137,196 967,767 1,014,044 -0.48%
PBT 46,969 25,446 -92,169 48,209 18,927 4,824 -408,413 -
Tax -6,315 -10,284 -5,975 -19,622 -6,682 37,776 408,413 -
NP 40,654 15,162 -98,144 28,587 12,245 42,600 0 -100.00%
-
NP to SH 21,883 15,162 -98,144 32,961 9,812 232 -341,411 -
-
Tax Rate 13.45% 40.41% - 40.70% 35.30% -783.08% - -
Total Cost 1,562,107 1,252,549 1,107,305 1,027,016 1,124,951 925,167 1,014,044 -0.45%
-
Net Worth 345,245 337,465 327,411 459,752 423,214 419,140 449,254 0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 345,245 337,465 327,411 459,752 423,214 419,140 449,254 0.28%
NOSH 437,019 438,266 436,548 433,728 436,303 436,604 436,169 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.54% 1.20% -9.73% 2.71% 1.08% 4.40% 0.00% -
ROE 6.34% 4.49% -29.98% 7.17% 2.32% 0.06% -75.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 366.75 289.26 231.17 243.38 260.64 221.66 232.49 -0.48%
EPS 5.01 3.46 -22.48 7.60 2.25 0.05 -78.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.75 1.06 0.97 0.96 1.03 0.28%
Adjusted Per Share Value based on latest NOSH - 433,728
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 367.66 290.80 231.49 242.15 260.86 222.00 232.61 -0.48%
EPS 5.02 3.48 -22.51 7.56 2.25 0.05 -78.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.792 0.7741 0.7511 1.0546 0.9708 0.9615 1.0306 0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.32 0.41 0.63 0.47 0.00 0.00 0.00 -
P/RPS 0.09 0.14 0.27 0.19 0.00 0.00 0.00 -100.00%
P/EPS 6.39 11.85 -2.80 6.18 0.00 0.00 0.00 -100.00%
EY 15.65 8.44 -35.69 16.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.84 0.44 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 19/02/01 - -
Price 0.39 0.49 0.65 0.51 0.00 0.00 0.00 -
P/RPS 0.11 0.17 0.28 0.21 0.00 0.00 0.00 -100.00%
P/EPS 7.79 14.16 -2.89 6.71 0.00 0.00 0.00 -100.00%
EY 12.84 7.06 -34.59 14.90 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.87 0.48 0.00 0.00 0.00 -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
Post a Comment