[LEADER] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.45%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 639,904 2,821,735 2,110,827 1,294,922 585,780 2,365,016 1,763,927 -49.10%
PBT 27,250 94,533 76,848 43,693 17,948 65,764 51,764 -34.77%
Tax -6,764 -21,366 -10,746 -6,127 -2,087 -10,103 -8,027 -10.77%
NP 20,486 73,167 66,102 37,566 15,861 55,661 43,737 -39.65%
-
NP to SH 15,511 54,246 50,648 28,098 12,246 35,315 26,634 -30.23%
-
Tax Rate 24.82% 22.60% 13.98% 14.02% 11.63% 15.36% 15.51% -
Total Cost 619,418 2,748,568 2,044,725 1,257,356 569,919 2,309,355 1,720,190 -49.35%
-
Net Worth 451,042 442,884 416,012 392,673 383,504 371,244 366,763 14.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,553 13,091 6,549 6,544 - 6,547 6,549 0.04%
Div Payout % 42.25% 24.13% 12.93% 23.29% - 18.54% 24.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 451,042 442,884 416,012 392,673 383,504 371,244 366,763 14.77%
NOSH 436,929 436,382 436,620 436,304 435,800 436,501 436,622 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.20% 2.59% 3.13% 2.90% 2.71% 2.35% 2.48% -
ROE 3.44% 12.25% 12.17% 7.16% 3.19% 9.51% 7.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.45 646.62 483.45 296.79 134.41 541.81 403.99 -49.12%
EPS 3.55 12.43 11.60 6.44 2.81 8.09 6.10 -30.27%
DPS 1.50 3.00 1.50 1.50 0.00 1.50 1.50 0.00%
NAPS 1.0323 1.0149 0.9528 0.90 0.88 0.8505 0.84 14.71%
Adjusted Per Share Value based on latest NOSH - 436,694
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.79 647.28 484.21 297.04 134.37 542.52 404.63 -49.10%
EPS 3.56 12.44 11.62 6.45 2.81 8.10 6.11 -30.21%
DPS 1.50 3.00 1.50 1.50 0.00 1.50 1.50 0.00%
NAPS 1.0347 1.0159 0.9543 0.9008 0.8797 0.8516 0.8413 14.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.09 1.09 0.85 0.67 0.56 0.44 -
P/RPS 0.64 0.17 0.23 0.29 0.50 0.10 0.11 223.14%
P/EPS 26.20 8.77 9.40 13.20 23.84 6.92 7.21 136.17%
EY 3.82 11.40 10.64 7.58 4.19 14.45 13.86 -57.61%
DY 1.61 2.75 1.38 1.76 0.00 2.68 3.41 -39.33%
P/NAPS 0.90 1.07 1.14 0.94 0.76 0.66 0.52 44.10%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 28/02/08 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 -
Price 0.89 0.93 1.05 0.94 0.69 0.62 0.52 -
P/RPS 0.61 0.14 0.22 0.32 0.51 0.11 0.13 180.01%
P/EPS 25.07 7.48 9.05 14.60 24.56 7.66 8.52 105.20%
EY 3.99 13.37 11.05 6.85 4.07 13.05 11.73 -51.23%
DY 1.69 3.23 1.43 1.60 0.00 2.42 2.88 -29.88%
P/NAPS 0.86 0.92 1.10 1.04 0.78 0.73 0.62 24.35%

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