[LEADER] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.59%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,849,219 2,050,956 2,345,619 2,875,859 2,476,862 1,768,385 1,296,131 14.02%
PBT 71,319 72,331 96,221 103,836 68,814 54,128 31,130 14.80%
Tax -30 -2,775 -12,940 -26,043 -10,064 -6,965 -13,706 -63.95%
NP 71,289 69,556 83,281 77,793 58,750 47,163 17,424 26.45%
-
NP to SH 51,958 51,280 61,683 57,512 39,584 27,756 13,285 25.50%
-
Tax Rate 0.04% 3.84% 13.45% 25.08% 14.62% 12.87% 44.03% -
Total Cost 2,777,930 1,981,400 2,262,338 2,798,066 2,418,112 1,721,222 1,278,707 13.79%
-
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 19,631 19,629 19,646 13,075 - - -
Div Payout % - 38.28% 31.82% 34.16% 33.03% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 580,952 539,288 518,238 451,042 383,504 353,080 333,771 9.67%
NOSH 437,102 436,883 436,227 436,929 435,800 435,901 433,469 0.13%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.50% 3.39% 3.55% 2.71% 2.37% 2.67% 1.34% -
ROE 8.94% 9.51% 11.90% 12.75% 10.32% 7.86% 3.98% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 651.84 469.45 537.71 658.20 568.35 405.68 299.01 13.86%
EPS 11.89 11.74 14.14 13.16 9.08 6.37 3.06 25.37%
DPS 0.00 4.50 4.50 4.50 3.00 0.00 0.00 -
NAPS 1.3291 1.2344 1.188 1.0323 0.88 0.81 0.77 9.51%
Adjusted Per Share Value based on latest NOSH - 437,102
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 653.59 470.47 538.07 659.70 568.17 405.65 297.32 14.02%
EPS 11.92 11.76 14.15 13.19 9.08 6.37 3.05 25.49%
DPS 0.00 4.50 4.50 4.51 3.00 0.00 0.00 -
NAPS 1.3327 1.2371 1.1888 1.0347 0.8797 0.8099 0.7656 9.67%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.84 0.98 0.42 0.93 0.67 0.37 0.41 -
P/RPS 0.13 0.21 0.08 0.14 0.12 0.09 0.14 -1.22%
P/EPS 7.07 8.35 2.97 7.07 7.38 5.81 13.38 -10.08%
EY 14.15 11.98 33.67 14.15 13.56 17.21 7.48 11.20%
DY 0.00 4.59 10.71 4.84 4.48 0.00 0.00 -
P/NAPS 0.63 0.79 0.35 0.90 0.76 0.46 0.53 2.92%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/11 21/05/10 29/05/09 23/05/08 31/05/07 26/05/06 26/05/05 -
Price 0.825 0.86 0.64 0.89 0.69 0.40 0.35 -
P/RPS 0.13 0.18 0.12 0.14 0.12 0.10 0.12 1.34%
P/EPS 6.94 7.33 4.53 6.76 7.60 6.28 11.42 -7.96%
EY 14.41 13.65 22.09 14.79 13.16 15.92 8.76 8.64%
DY 0.00 5.23 7.03 5.06 4.35 0.00 0.00 -
P/NAPS 0.62 0.70 0.54 0.86 0.78 0.49 0.45 5.48%

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