[LEADER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.98%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,589,844 2,343,120 2,365,016 2,351,902 2,150,470 1,895,736 1,602,761 37.82%
PBT 87,386 71,792 65,764 69,018 67,490 59,592 46,969 51.44%
Tax -12,254 -8,348 -10,103 -10,702 -10,762 -8,504 -6,315 55.76%
NP 75,132 63,444 55,661 58,316 56,728 51,088 40,654 50.76%
-
NP to SH 56,196 48,984 35,315 35,512 33,826 31,988 21,883 87.85%
-
Tax Rate 14.02% 11.63% 15.36% 15.51% 15.95% 14.27% 13.45% -
Total Cost 2,514,712 2,279,676 2,309,355 2,293,586 2,093,742 1,844,648 1,562,107 37.47%
-
Net Worth 392,673 383,504 371,244 366,763 357,439 353,080 344,866 9.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,089 - 6,547 8,732 13,077 - - -
Div Payout % 23.29% - 18.54% 24.59% 38.66% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 392,673 383,504 371,244 366,763 357,439 353,080 344,866 9.06%
NOSH 436,304 435,800 436,501 436,622 435,902 435,901 436,540 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.90% 2.71% 2.35% 2.48% 2.64% 2.69% 2.54% -
ROE 14.31% 12.77% 9.51% 9.68% 9.46% 9.06% 6.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 593.59 537.66 541.81 538.66 493.34 434.90 367.15 37.87%
EPS 12.88 11.24 8.09 8.13 7.76 7.32 5.01 87.99%
DPS 3.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.90 0.88 0.8505 0.84 0.82 0.81 0.79 9.10%
Adjusted Per Share Value based on latest NOSH - 435,919
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 594.09 537.49 542.52 539.51 493.30 434.87 367.66 37.82%
EPS 12.89 11.24 8.10 8.15 7.76 7.34 5.02 87.83%
DPS 3.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.9008 0.8797 0.8516 0.8413 0.8199 0.8099 0.7911 9.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.67 0.56 0.44 0.38 0.37 0.32 -
P/RPS 0.14 0.12 0.10 0.08 0.08 0.09 0.09 34.36%
P/EPS 6.60 5.96 6.92 5.41 4.90 5.04 6.38 2.29%
EY 15.15 16.78 14.45 18.48 20.42 19.83 15.67 -2.23%
DY 3.53 0.00 2.68 4.55 7.89 0.00 0.00 -
P/NAPS 0.94 0.76 0.66 0.52 0.46 0.46 0.41 74.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 -
Price 0.94 0.69 0.62 0.52 0.47 0.40 0.39 -
P/RPS 0.16 0.13 0.11 0.10 0.10 0.09 0.11 28.46%
P/EPS 7.30 6.14 7.66 6.39 6.06 5.45 7.78 -4.16%
EY 13.70 16.29 13.05 15.64 16.51 18.35 12.85 4.37%
DY 3.19 0.00 2.42 3.85 6.38 0.00 0.00 -
P/NAPS 1.04 0.78 0.73 0.62 0.57 0.49 0.49 65.38%

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