[LEADER] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.88%
YoY- -21.95%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,183,508 1,949,800 1,904,708 1,837,512 1,778,884 2,540,802 2,694,698 -13.09%
PBT 67,744 76,841 82,950 84,090 85,784 102,024 112,897 -28.88%
Tax -4,488 -5,875 -8,994 -13,320 -16,888 -15,482 -21,281 -64.60%
NP 63,256 70,966 73,956 70,770 68,896 86,542 91,616 -21.89%
-
NP to SH 40,368 53,446 56,045 52,406 49,032 64,935 69,768 -30.58%
-
Tax Rate 6.62% 7.65% 10.84% 15.84% 19.69% 15.17% 18.85% -
Total Cost 2,120,252 1,878,834 1,830,752 1,766,742 1,709,988 2,454,260 2,603,082 -12.79%
-
Net Worth 539,288 541,135 535,136 521,177 518,238 499,755 491,401 6.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 26,212 13,088 17,459 13,101 26,173 13,091 17,456 31.16%
Div Payout % 64.94% 24.49% 31.15% 25.00% 53.38% 20.16% 25.02% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 539,288 541,135 535,136 521,177 518,238 499,755 491,401 6.40%
NOSH 436,883 436,293 436,490 436,716 436,227 436,391 436,413 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.90% 3.64% 3.88% 3.85% 3.87% 3.41% 3.40% -
ROE 7.49% 9.88% 10.47% 10.06% 9.46% 12.99% 14.20% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 499.79 446.90 436.37 420.76 407.79 582.23 617.46 -13.15%
EPS 9.24 12.25 12.84 12.00 11.24 14.88 15.99 -30.64%
DPS 6.00 3.00 4.00 3.00 6.00 3.00 4.00 31.06%
NAPS 1.2344 1.2403 1.226 1.1934 1.188 1.1452 1.126 6.32%
Adjusted Per Share Value based on latest NOSH - 435,781
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 500.88 447.27 436.92 421.51 408.06 582.84 618.14 -13.09%
EPS 9.26 12.26 12.86 12.02 11.25 14.90 16.00 -30.57%
DPS 6.01 3.00 4.01 3.01 6.00 3.00 4.00 31.21%
NAPS 1.2371 1.2413 1.2276 1.1955 1.1888 1.1464 1.1272 6.40%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 0.78 0.75 0.72 0.42 0.44 0.56 -
P/RPS 0.20 0.17 0.17 0.17 0.10 0.08 0.09 70.37%
P/EPS 10.61 6.37 5.84 6.00 3.74 2.96 3.50 109.60%
EY 9.43 15.71 17.12 16.67 26.76 33.82 28.55 -52.24%
DY 6.12 3.85 5.33 4.17 14.29 6.82 7.14 -9.77%
P/NAPS 0.79 0.63 0.61 0.60 0.35 0.38 0.50 35.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 21/11/08 -
Price 0.86 0.90 0.79 0.75 0.64 0.43 0.44 -
P/RPS 0.17 0.20 0.18 0.18 0.16 0.07 0.07 80.77%
P/EPS 9.31 7.35 6.15 6.25 5.69 2.89 2.75 125.63%
EY 10.74 13.61 16.25 16.00 17.56 34.60 36.33 -55.65%
DY 6.98 3.33 5.06 4.00 9.38 6.98 9.09 -16.15%
P/NAPS 0.70 0.73 0.64 0.63 0.54 0.38 0.39 47.74%

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