[LEADER] QoQ Cumulative 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- 65.66%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,899,496 901,071 2,494,025 1,869,756 1,224,735 545,877 1,949,800 -1.73%
PBT 45,823 21,262 66,993 59,688 40,373 16,936 76,841 -29.21%
Tax -7,079 -4,140 2,988 -2,230 -3,702 -1,122 -5,875 13.27%
NP 38,744 17,122 69,981 57,458 36,671 15,814 70,966 -33.27%
-
NP to SH 27,916 12,370 49,680 41,580 25,100 10,092 53,446 -35.21%
-
Tax Rate 15.45% 19.47% -4.46% 3.74% 9.17% 6.62% 7.65% -
Total Cost 1,860,752 883,949 2,424,044 1,812,298 1,188,064 530,063 1,878,834 -0.64%
-
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 6,544 6,547 6,553 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 4.70% 2.13% 8.73% 7.41% 4.60% 1.87% 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 435.48 206.15 571.30 428.54 280.57 124.95 446.90 -1.71%
EPS 6.40 2.83 11.38 9.53 5.75 2.31 12.25 -35.20%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 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 435.73 206.70 572.11 428.91 280.94 125.22 447.27 -1.73%
EPS 6.40 2.84 11.40 9.54 5.76 2.32 12.26 -35.24%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 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 0.19 0.41 0.15 0.20 0.30 0.78 0.17 7.71%
P/EPS 13.05 29.68 7.47 8.81 14.78 42.42 6.37 61.51%
EY 7.66 3.37 13.39 11.35 6.76 2.36 15.71 -38.13%
DY 0.00 0.00 1.76 1.79 1.76 1.53 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 0.18 0.40 0.15 0.20 0.31 0.69 0.20 -6.80%
P/EPS 12.42 29.15 7.38 8.92 14.96 37.23 7.35 42.00%
EY 8.05 3.43 13.55 11.21 6.69 2.69 13.61 -29.60%
DY 0.00 0.00 1.79 1.76 1.74 1.74 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