[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.68%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,166,924 733,312 308,310 1,267,711 935,699 601,721 279,890 158.81%
PBT 35,151 21,110 7,739 25,446 18,214 13,968 2,055 562.72%
Tax -4,814 -4,047 -1,476 -10,284 -6,339 -4,470 1,946 -
NP 30,337 17,063 6,263 15,162 11,875 9,498 4,001 285.47%
-
NP to SH 17,283 9,042 2,124 15,162 11,875 9,498 4,001 165.00%
-
Tax Rate 13.70% 19.17% 19.07% 40.41% 34.80% 32.00% -94.70% -
Total Cost 1,136,587 716,249 302,047 1,252,549 923,824 592,223 275,889 156.76%
-
Net Worth 353,515 345,081 333,771 336,447 340,533 335,479 330,517 4.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 353,515 345,081 333,771 336,447 340,533 335,479 330,517 4.58%
NOSH 436,439 436,811 433,469 436,945 436,580 435,688 434,891 0.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.60% 2.33% 2.03% 1.20% 1.27% 1.58% 1.43% -
ROE 4.89% 2.62% 0.64% 4.51% 3.49% 2.83% 1.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 267.37 167.88 71.13 290.13 214.32 138.11 64.36 158.19%
EPS 3.96 2.07 0.49 3.47 2.72 2.18 0.92 164.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.77 0.77 0.78 0.77 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 438,266
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 267.68 168.22 70.72 290.80 214.64 138.03 64.20 158.82%
EPS 3.96 2.07 0.49 3.48 2.72 2.18 0.92 164.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8109 0.7916 0.7656 0.7718 0.7812 0.7696 0.7582 4.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.33 0.36 0.41 0.41 0.40 0.41 0.60 -
P/RPS 0.12 0.21 0.58 0.14 0.19 0.30 0.93 -74.43%
P/EPS 8.33 17.39 83.67 11.82 14.71 18.81 65.22 -74.60%
EY 12.00 5.75 1.20 8.46 6.80 5.32 1.53 294.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.53 0.53 0.51 0.53 0.79 -35.39%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 -
Price 0.31 0.37 0.35 0.49 0.44 0.37 0.44 -
P/RPS 0.12 0.22 0.49 0.17 0.21 0.27 0.68 -68.50%
P/EPS 7.83 17.87 71.43 14.12 16.18 16.97 47.83 -70.04%
EY 12.77 5.59 1.40 7.08 6.18 5.89 2.09 233.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.45 0.64 0.56 0.48 0.58 -24.54%

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