[LEADER] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.91%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,837,512 1,778,884 2,540,802 2,694,698 2,635,946 2,559,616 2,821,735 -24.89%
PBT 84,090 85,784 102,024 112,897 109,572 109,000 94,533 -7.51%
Tax -13,320 -16,888 -15,482 -21,281 -21,940 -27,056 -21,366 -27.04%
NP 70,770 68,896 86,542 91,616 87,632 81,944 73,167 -2.19%
-
NP to SH 52,406 49,032 64,935 69,768 67,144 62,044 54,246 -2.27%
-
Tax Rate 15.84% 19.69% 15.17% 18.85% 20.02% 24.82% 22.60% -
Total Cost 1,766,742 1,709,988 2,454,260 2,603,082 2,548,314 2,477,672 2,748,568 -25.53%
-
Net Worth 521,177 518,238 499,755 491,401 469,658 451,042 442,884 11.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,101 26,173 13,091 17,456 13,097 26,215 13,091 0.05%
Div Payout % 25.00% 53.38% 20.16% 25.02% 19.51% 42.25% 24.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 521,177 518,238 499,755 491,401 469,658 451,042 442,884 11.47%
NOSH 436,716 436,227 436,391 436,413 436,566 436,929 436,382 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.85% 3.87% 3.41% 3.40% 3.32% 3.20% 2.59% -
ROE 10.06% 9.46% 12.99% 14.20% 14.30% 13.76% 12.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 420.76 407.79 582.23 617.46 603.79 585.82 646.62 -24.92%
EPS 12.00 11.24 14.88 15.99 15.38 14.20 12.43 -2.32%
DPS 3.00 6.00 3.00 4.00 3.00 6.00 3.00 0.00%
NAPS 1.1934 1.188 1.1452 1.126 1.0758 1.0323 1.0149 11.41%
Adjusted Per Share Value based on latest NOSH - 436,139
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 421.51 408.06 582.84 618.14 604.66 587.16 647.28 -24.89%
EPS 12.02 11.25 14.90 16.00 15.40 14.23 12.44 -2.26%
DPS 3.01 6.00 3.00 4.00 3.00 6.01 3.00 0.22%
NAPS 1.1955 1.1888 1.1464 1.1272 1.0774 1.0347 1.0159 11.47%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.42 0.44 0.56 0.62 0.93 1.09 -
P/RPS 0.17 0.10 0.08 0.09 0.10 0.16 0.17 0.00%
P/EPS 6.00 3.74 2.96 3.50 4.03 6.55 8.77 -22.37%
EY 16.67 26.76 33.82 28.55 24.81 15.27 11.40 28.86%
DY 4.17 14.29 6.82 7.14 4.84 6.45 2.75 32.02%
P/NAPS 0.60 0.35 0.38 0.50 0.58 0.90 1.07 -32.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 20/02/09 21/11/08 22/08/08 23/05/08 28/02/08 -
Price 0.75 0.64 0.43 0.44 0.60 0.89 0.93 -
P/RPS 0.18 0.16 0.07 0.07 0.10 0.15 0.14 18.25%
P/EPS 6.25 5.69 2.89 2.75 3.90 6.27 7.48 -11.29%
EY 16.00 17.56 34.60 36.33 25.63 15.96 13.37 12.73%
DY 4.00 9.38 6.98 9.09 5.00 6.74 3.23 15.33%
P/NAPS 0.63 0.54 0.38 0.39 0.56 0.86 0.92 -22.32%

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