[LEADER] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.44%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,798,992 3,604,284 2,494,025 2,493,008 2,449,470 2,183,508 1,949,800 56.18%
PBT 91,646 85,048 66,993 79,584 80,746 67,744 76,841 12.50%
Tax -14,158 -16,560 2,988 -2,973 -7,404 -4,488 -5,875 80.03%
NP 77,488 68,488 69,981 76,610 73,342 63,256 70,966 6.05%
-
NP to SH 55,832 49,480 49,680 55,440 50,200 40,368 53,446 2.96%
-
Tax Rate 15.45% 19.47% -4.46% 3.74% 9.17% 6.62% 7.65% -
Total Cost 3,721,504 3,535,796 2,424,044 2,416,397 2,376,128 2,120,252 1,878,834 57.91%
-
Net Worth 594,305 580,952 569,137 561,439 546,045 539,288 541,135 6.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 6,548 8,726 13,095 26,212 13,088 -
Div Payout % - - 13.18% 15.74% 26.09% 64.94% 24.49% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 594,305 580,952 569,137 561,439 546,045 539,288 541,135 6.46%
NOSH 436,187 437,102 436,555 436,306 436,521 436,883 436,293 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.04% 1.90% 2.81% 3.07% 2.99% 2.90% 3.64% -
ROE 9.39% 8.52% 8.73% 9.87% 9.19% 7.49% 9.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 870.95 824.59 571.30 571.39 561.13 499.79 446.90 56.21%
EPS 12.80 11.32 11.38 12.71 11.50 9.24 12.25 2.97%
DPS 0.00 0.00 1.50 2.00 3.00 6.00 3.00 -
NAPS 1.3625 1.3291 1.3037 1.2868 1.2509 1.2344 1.2403 6.48%
Adjusted Per Share Value based on latest NOSH - 435,978
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 871.46 826.79 572.11 571.88 561.89 500.88 447.27 56.18%
EPS 12.81 11.35 11.40 12.72 11.52 9.26 12.26 2.97%
DPS 0.00 0.00 1.50 2.00 3.00 6.01 3.00 -
NAPS 1.3633 1.3327 1.3056 1.2879 1.2526 1.2371 1.2413 6.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.835 0.84 0.85 0.84 0.85 0.98 0.78 -
P/RPS 0.10 0.10 0.15 0.15 0.15 0.20 0.17 -29.86%
P/EPS 6.52 7.42 7.47 6.61 7.39 10.61 6.37 1.56%
EY 15.33 13.48 13.39 15.13 13.53 9.43 15.71 -1.62%
DY 0.00 0.00 1.76 2.38 3.53 6.12 3.85 -
P/NAPS 0.61 0.63 0.65 0.65 0.68 0.79 0.63 -2.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 -
Price 0.795 0.825 0.84 0.85 0.86 0.86 0.90 -
P/RPS 0.09 0.10 0.15 0.15 0.15 0.17 0.20 -41.36%
P/EPS 6.21 7.29 7.38 6.69 7.48 9.31 7.35 -10.65%
EY 16.10 13.72 13.55 14.95 13.37 10.74 13.61 11.88%
DY 0.00 0.00 1.79 2.35 3.49 6.98 3.33 -
P/NAPS 0.58 0.62 0.64 0.66 0.69 0.70 0.73 -14.25%

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