[LEADER] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.06%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,949,800 2,540,802 2,821,735 2,365,016 1,602,761 1,267,711 1,009,161 11.59%
PBT 76,841 102,025 94,534 65,764 46,969 25,446 -92,169 -
Tax -5,875 -15,482 -21,366 -10,103 -6,315 -10,284 -5,975 -0.28%
NP 70,966 86,543 73,168 55,661 40,654 15,162 -98,144 -
-
NP to SH 53,446 64,936 54,247 35,335 21,883 15,162 -98,144 -
-
Tax Rate 7.65% 15.17% 22.60% 15.36% 13.45% 40.41% - -
Total Cost 1,878,834 2,454,259 2,748,567 2,309,355 1,562,107 1,252,549 1,107,305 9.20%
-
Net Worth 542,310 499,647 443,346 370,711 345,245 337,465 327,411 8.76%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 19,621 19,639 19,629 6,538 - - - -
Div Payout % 36.71% 30.24% 36.19% 18.50% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 542,310 499,647 443,346 370,711 345,245 337,465 327,411 8.76%
NOSH 437,241 436,297 436,837 436,130 437,019 438,266 436,548 0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.64% 3.41% 2.59% 2.35% 2.54% 1.20% -9.73% -
ROE 9.86% 13.00% 12.24% 9.53% 6.34% 4.49% -29.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 445.93 582.36 645.95 542.27 366.75 289.26 231.17 11.56%
EPS 12.22 14.88 12.42 8.10 5.01 3.46 -22.48 -
DPS 4.50 4.50 4.50 1.50 0.00 0.00 0.00 -
NAPS 1.2403 1.1452 1.0149 0.85 0.79 0.77 0.75 8.73%
Adjusted Per Share Value based on latest NOSH - 436,130
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 447.27 582.84 647.28 542.52 367.66 290.80 231.49 11.59%
EPS 12.26 14.90 12.44 8.11 5.02 3.48 -22.51 -
DPS 4.50 4.51 4.50 1.50 0.00 0.00 0.00 -
NAPS 1.244 1.1462 1.017 0.8504 0.792 0.7741 0.7511 8.76%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.78 0.44 1.09 0.56 0.32 0.41 0.63 -
P/RPS 0.17 0.08 0.17 0.10 0.09 0.14 0.27 -7.41%
P/EPS 6.38 2.96 8.78 6.91 6.39 11.85 -2.80 -
EY 15.67 33.83 11.39 14.47 15.65 8.44 -35.69 -
DY 5.77 10.23 4.13 2.68 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 1.07 0.66 0.41 0.53 0.84 -4.67%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 20/02/09 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 -
Price 0.90 0.43 0.93 0.62 0.39 0.49 0.65 -
P/RPS 0.20 0.07 0.14 0.11 0.11 0.17 0.28 -5.44%
P/EPS 7.36 2.89 7.49 7.65 7.79 14.16 -2.89 -
EY 13.58 34.61 13.35 13.07 12.84 7.06 -34.59 -
DY 5.00 10.47 4.84 2.42 0.00 0.00 0.00 -
P/NAPS 0.73 0.38 0.92 0.73 0.49 0.64 0.87 -2.87%

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