[LEADER] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.38%
YoY- 44.33%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,540,802 2,821,735 2,365,016 1,602,761 1,267,711 1,009,161 1,055,603 15.74%
PBT 102,025 94,534 65,764 46,969 25,446 -92,169 48,209 13.29%
Tax -15,482 -21,366 -10,103 -6,315 -10,284 -5,975 -19,622 -3.86%
NP 86,543 73,168 55,661 40,654 15,162 -98,144 28,587 20.25%
-
NP to SH 64,936 54,247 35,335 21,883 15,162 -98,144 32,961 11.95%
-
Tax Rate 15.17% 22.60% 15.36% 13.45% 40.41% - 40.70% -
Total Cost 2,454,259 2,748,567 2,309,355 1,562,107 1,252,549 1,107,305 1,027,016 15.61%
-
Net Worth 499,647 443,346 370,711 345,245 337,465 327,411 459,752 1.39%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 19,639 19,629 6,538 - - - - -
Div Payout % 30.24% 36.19% 18.50% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 499,647 443,346 370,711 345,245 337,465 327,411 459,752 1.39%
NOSH 436,297 436,837 436,130 437,019 438,266 436,548 433,728 0.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.41% 2.59% 2.35% 2.54% 1.20% -9.73% 2.71% -
ROE 13.00% 12.24% 9.53% 6.34% 4.49% -29.98% 7.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 582.36 645.95 542.27 366.75 289.26 231.17 243.38 15.63%
EPS 14.88 12.42 8.10 5.01 3.46 -22.48 7.60 11.83%
DPS 4.50 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1452 1.0149 0.85 0.79 0.77 0.75 1.06 1.29%
Adjusted Per Share Value based on latest NOSH - 437,019
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 582.84 647.28 542.52 367.66 290.80 231.49 242.15 15.74%
EPS 14.90 12.44 8.11 5.02 3.48 -22.51 7.56 11.96%
DPS 4.51 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1462 1.017 0.8504 0.792 0.7741 0.7511 1.0546 1.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.44 1.09 0.56 0.32 0.41 0.63 0.47 -
P/RPS 0.08 0.17 0.10 0.09 0.14 0.27 0.19 -13.41%
P/EPS 2.96 8.78 6.91 6.39 11.85 -2.80 6.18 -11.53%
EY 33.83 11.39 14.47 15.65 8.44 -35.69 16.17 13.07%
DY 10.23 4.13 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.07 0.66 0.41 0.53 0.84 0.44 -2.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 -
Price 0.43 0.93 0.62 0.39 0.49 0.65 0.51 -
P/RPS 0.07 0.14 0.11 0.11 0.17 0.28 0.21 -16.71%
P/EPS 2.89 7.49 7.65 7.79 14.16 -2.89 6.71 -13.08%
EY 34.61 13.35 13.07 12.84 7.06 -34.59 14.90 15.06%
DY 10.47 4.84 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 0.73 0.49 0.64 0.87 0.48 -3.81%

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