[LEADER] QoQ Cumulative 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- 57.48%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,294,922 585,780 2,365,016 1,763,927 1,075,235 473,934 1,602,761 -13.28%
PBT 43,693 17,948 65,764 51,764 33,745 14,898 46,969 -4.71%
Tax -6,127 -2,087 -10,103 -8,027 -5,381 -2,126 -6,315 -2.00%
NP 37,566 15,861 55,661 43,737 28,364 12,772 40,654 -5.14%
-
NP to SH 28,098 12,246 35,315 26,634 16,913 7,997 21,883 18.18%
-
Tax Rate 14.02% 11.63% 15.36% 15.51% 15.95% 14.27% 13.45% -
Total Cost 1,257,356 569,919 2,309,355 1,720,190 1,046,871 461,162 1,562,107 -13.50%
-
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 6,544 - 6,547 6,549 6,538 - - -
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 7.16% 3.19% 9.51% 7.26% 4.73% 2.26% 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 296.79 134.41 541.81 403.99 246.67 108.72 367.15 -13.25%
EPS 6.44 2.81 8.09 6.10 3.88 1.83 5.01 18.27%
DPS 1.50 0.00 1.50 1.50 1.50 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 297.04 134.37 542.52 404.63 246.65 108.72 367.66 -13.28%
EPS 6.45 2.81 8.10 6.11 3.88 1.83 5.02 18.24%
DPS 1.50 0.00 1.50 1.50 1.50 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 0.29 0.50 0.10 0.11 0.15 0.34 0.09 118.62%
P/EPS 13.20 23.84 6.92 7.21 9.79 20.17 6.38 62.58%
EY 7.58 4.19 14.45 13.86 10.21 4.96 15.67 -38.46%
DY 1.76 0.00 2.68 3.41 3.95 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 0.32 0.51 0.11 0.13 0.19 0.37 0.11 104.18%
P/EPS 14.60 24.56 7.66 8.52 12.11 21.80 7.78 52.31%
EY 6.85 4.07 13.05 11.73 8.26 4.59 12.85 -34.33%
DY 1.60 0.00 2.42 2.88 3.19 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