[LEADER] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.7%
YoY- 117.1%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,233,240 1,267,711 1,247,598 1,203,442 1,119,560 1,009,161 991,301 15.65%
PBT 30,956 25,446 24,285 27,936 8,220 -92,169 8,997 127.73%
Tax -5,904 -10,284 -8,452 -8,940 7,784 -5,975 -10,037 -29.77%
NP 25,052 15,162 15,833 18,996 16,004 -98,144 -1,040 -
-
NP to SH 8,496 15,162 15,833 18,996 16,004 -98,144 -1,040 -
-
Tax Rate 19.07% 40.41% 34.80% 32.00% -94.70% - 111.56% -
Total Cost 1,208,188 1,252,549 1,231,765 1,184,446 1,103,556 1,107,305 992,341 14.00%
-
Net Worth 333,771 336,447 340,533 335,479 330,517 327,392 424,666 -14.82%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 333,771 336,447 340,533 335,479 330,517 327,392 424,666 -14.82%
NOSH 433,469 436,945 436,580 435,688 434,891 436,522 433,333 0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.03% 1.20% 1.27% 1.58% 1.43% -9.73% -0.10% -
ROE 2.55% 4.51% 4.65% 5.66% 4.84% -29.98% -0.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 284.50 290.13 285.77 276.22 257.43 231.18 228.76 15.63%
EPS 1.96 3.47 3.63 4.36 3.68 -22.49 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.77 0.76 0.75 0.98 -14.83%
Adjusted Per Share Value based on latest NOSH - 436,269
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 282.90 290.80 286.19 276.06 256.82 231.49 227.40 15.65%
EPS 1.95 3.48 3.63 4.36 3.67 -22.51 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7656 0.7718 0.7812 0.7696 0.7582 0.751 0.9742 -14.82%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.41 0.40 0.41 0.60 0.63 0.60 -
P/RPS 0.14 0.14 0.14 0.15 0.23 0.27 0.26 -33.78%
P/EPS 20.92 11.82 11.03 9.40 16.30 -2.80 -250.00 -
EY 4.78 8.46 9.07 10.63 6.13 -35.69 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.51 0.53 0.79 0.84 0.61 -8.93%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 17/11/03 -
Price 0.35 0.49 0.44 0.37 0.44 0.65 0.61 -
P/RPS 0.12 0.17 0.15 0.13 0.17 0.28 0.27 -41.73%
P/EPS 17.86 14.12 12.13 8.49 11.96 -2.89 -254.17 -
EY 5.60 7.08 8.24 11.78 8.36 -34.59 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.56 0.48 0.58 0.87 0.62 -19.22%

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