[LEADER] QoQ Cumulative 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- 55.86%
YoY- 3.31%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 918,756 444,721 2,540,802 2,021,024 1,317,973 639,904 2,821,735 -52.70%
PBT 42,045 21,446 102,024 84,673 54,786 27,250 94,533 -41.76%
Tax -6,660 -4,222 -15,482 -15,961 -10,970 -6,764 -21,366 -54.05%
NP 35,385 17,224 86,542 68,712 43,816 20,486 73,167 -38.41%
-
NP to SH 26,203 12,258 64,935 52,326 33,572 15,511 54,246 -38.46%
-
Tax Rate 15.84% 19.69% 15.17% 18.85% 20.02% 24.82% 22.60% -
Total Cost 883,371 427,497 2,454,260 1,952,312 1,274,157 619,418 2,748,568 -53.11%
-
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 6,550 6,543 13,091 13,092 6,548 6,553 13,091 -37.00%
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 5.03% 2.37% 12.99% 10.65% 7.15% 3.44% 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 210.38 101.95 582.23 463.10 301.89 146.45 646.62 -52.72%
EPS 6.00 2.81 14.88 11.99 7.69 3.55 12.43 -38.49%
DPS 1.50 1.50 3.00 3.00 1.50 1.50 3.00 -37.03%
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 210.76 102.02 582.84 463.61 302.33 146.79 647.28 -52.70%
EPS 6.01 2.81 14.90 12.00 7.70 3.56 12.44 -38.45%
DPS 1.50 1.50 3.00 3.00 1.50 1.50 3.00 -37.03%
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 0.34 0.41 0.08 0.12 0.21 0.64 0.17 58.80%
P/EPS 12.00 14.95 2.96 4.67 8.06 26.20 8.77 23.27%
EY 8.33 6.69 33.82 21.41 12.40 3.82 11.40 -18.88%
DY 2.08 3.57 6.82 5.36 2.42 1.61 2.75 -16.99%
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 0.36 0.63 0.07 0.10 0.20 0.61 0.14 87.80%
P/EPS 12.50 22.78 2.89 3.67 7.80 25.07 7.48 40.86%
EY 8.00 4.39 34.60 27.25 12.82 3.99 13.37 -29.01%
DY 2.00 2.34 6.98 6.82 2.50 1.69 3.23 -27.37%
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