[LEADER] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.75%
YoY- 87.05%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,343,120 2,365,016 2,351,902 2,150,470 1,895,736 1,602,761 1,555,898 31.41%
PBT 71,792 65,764 69,018 67,490 59,592 46,969 46,868 32.91%
Tax -8,348 -10,103 -10,702 -10,762 -8,504 -6,315 -6,418 19.17%
NP 63,444 55,661 58,316 56,728 51,088 40,654 40,449 35.03%
-
NP to SH 48,984 35,315 35,512 33,826 31,988 21,883 23,044 65.39%
-
Tax Rate 11.63% 15.36% 15.51% 15.95% 14.27% 13.45% 13.69% -
Total Cost 2,279,676 2,309,355 2,293,586 2,093,742 1,844,648 1,562,107 1,515,449 31.31%
-
Net Worth 383,504 371,244 366,763 357,439 353,080 344,866 353,515 5.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,547 8,732 13,077 - - - -
Div Payout % - 18.54% 24.59% 38.66% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 383,504 371,244 366,763 357,439 353,080 344,866 353,515 5.58%
NOSH 435,800 436,501 436,622 435,902 435,901 436,540 436,439 -0.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.71% 2.35% 2.48% 2.64% 2.69% 2.54% 2.60% -
ROE 12.77% 9.51% 9.68% 9.46% 9.06% 6.35% 6.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 537.66 541.81 538.66 493.34 434.90 367.15 356.50 31.54%
EPS 11.24 8.09 8.13 7.76 7.32 5.01 5.28 65.55%
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.8505 0.84 0.82 0.81 0.79 0.81 5.68%
Adjusted Per Share Value based on latest NOSH - 435,902
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 537.49 542.52 539.51 493.30 434.87 367.66 356.91 31.41%
EPS 11.24 8.10 8.15 7.76 7.34 5.02 5.29 65.35%
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.8797 0.8516 0.8413 0.8199 0.8099 0.7911 0.8109 5.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.56 0.44 0.38 0.37 0.32 0.33 -
P/RPS 0.12 0.10 0.08 0.08 0.09 0.09 0.09 21.16%
P/EPS 5.96 6.92 5.41 4.90 5.04 6.38 6.25 -3.12%
EY 16.78 14.45 18.48 20.42 19.83 15.67 16.00 3.22%
DY 0.00 2.68 4.55 7.89 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.52 0.46 0.46 0.41 0.41 50.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 -
Price 0.69 0.62 0.52 0.47 0.40 0.39 0.31 -
P/RPS 0.13 0.11 0.10 0.10 0.09 0.11 0.09 27.80%
P/EPS 6.14 7.66 6.39 6.06 5.45 7.78 5.87 3.04%
EY 16.29 13.05 15.64 16.51 18.35 12.85 17.03 -2.92%
DY 0.00 2.42 3.85 6.38 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.62 0.57 0.49 0.49 0.38 61.58%

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