[LEADER] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.65%
YoY- 1622.44%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,466,624 1,233,240 1,267,711 1,247,598 1,203,442 1,119,560 1,009,161 28.33%
PBT 42,220 30,956 25,446 24,285 27,936 8,220 -92,169 -
Tax -8,094 -5,904 -10,284 -8,452 -8,940 7,784 -5,975 22.45%
NP 34,126 25,052 15,162 15,833 18,996 16,004 -98,144 -
-
NP to SH 18,084 8,496 15,162 15,833 18,996 16,004 -98,144 -
-
Tax Rate 19.17% 19.07% 40.41% 34.80% 32.00% -94.70% - -
Total Cost 1,432,498 1,208,188 1,252,549 1,231,765 1,184,446 1,103,556 1,107,305 18.74%
-
Net Worth 345,081 333,771 336,447 340,533 335,479 330,517 327,392 3.57%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 345,081 333,771 336,447 340,533 335,479 330,517 327,392 3.57%
NOSH 436,811 433,469 436,945 436,580 435,688 434,891 436,522 0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.33% 2.03% 1.20% 1.27% 1.58% 1.43% -9.73% -
ROE 5.24% 2.55% 4.51% 4.65% 5.66% 4.84% -29.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 335.76 284.50 290.13 285.77 276.22 257.43 231.18 28.27%
EPS 4.14 1.96 3.47 3.63 4.36 3.68 -22.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.77 0.78 0.77 0.76 0.75 3.52%
Adjusted Per Share Value based on latest NOSH - 440,185
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 336.43 282.90 290.80 286.19 276.06 256.82 231.49 28.33%
EPS 4.15 1.95 3.48 3.63 4.36 3.67 -22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7916 0.7656 0.7718 0.7812 0.7696 0.7582 0.751 3.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.36 0.41 0.41 0.40 0.41 0.60 0.63 -
P/RPS 0.11 0.14 0.14 0.14 0.15 0.23 0.27 -45.07%
P/EPS 8.70 20.92 11.82 11.03 9.40 16.30 -2.80 -
EY 11.50 4.78 8.46 9.07 10.63 6.13 -35.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.53 0.51 0.53 0.79 0.84 -33.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 -
Price 0.37 0.35 0.49 0.44 0.37 0.44 0.65 -
P/RPS 0.11 0.12 0.17 0.15 0.13 0.17 0.28 -46.39%
P/EPS 8.94 17.86 14.12 12.13 8.49 11.96 -2.89 -
EY 11.19 5.60 7.08 8.24 11.78 8.36 -34.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.64 0.56 0.48 0.58 0.87 -33.69%

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