[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.59%
YoY- 61.38%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,110,827 1,294,922 585,780 2,365,016 1,763,927 1,075,235 473,934 170.45%
PBT 76,848 43,693 17,948 65,764 51,764 33,745 14,898 198.24%
Tax -10,746 -6,127 -2,087 -10,103 -8,027 -5,381 -2,126 194.23%
NP 66,102 37,566 15,861 55,661 43,737 28,364 12,772 198.90%
-
NP to SH 50,648 28,098 12,246 35,315 26,634 16,913 7,997 241.92%
-
Tax Rate 13.98% 14.02% 11.63% 15.36% 15.51% 15.95% 14.27% -
Total Cost 2,044,725 1,257,356 569,919 2,309,355 1,720,190 1,046,871 461,162 169.64%
-
Net Worth 416,012 392,673 383,504 371,244 366,763 357,439 353,080 11.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,549 6,544 - 6,547 6,549 6,538 - -
Div Payout % 12.93% 23.29% - 18.54% 24.59% 38.66% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 416,012 392,673 383,504 371,244 366,763 357,439 353,080 11.54%
NOSH 436,620 436,304 435,800 436,501 436,622 435,902 435,901 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.13% 2.90% 2.71% 2.35% 2.48% 2.64% 2.69% -
ROE 12.17% 7.16% 3.19% 9.51% 7.26% 4.73% 2.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 483.45 296.79 134.41 541.81 403.99 246.67 108.72 170.16%
EPS 11.60 6.44 2.81 8.09 6.10 3.88 1.83 242.12%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.9528 0.90 0.88 0.8505 0.84 0.82 0.81 11.42%
Adjusted Per Share Value based on latest NOSH - 436,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 484.21 297.04 134.37 542.52 404.63 246.65 108.72 170.45%
EPS 11.62 6.45 2.81 8.10 6.11 3.88 1.83 242.51%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.9543 0.9008 0.8797 0.8516 0.8413 0.8199 0.8099 11.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 0.85 0.67 0.56 0.44 0.38 0.37 -
P/RPS 0.23 0.29 0.50 0.10 0.11 0.15 0.34 -22.92%
P/EPS 9.40 13.20 23.84 6.92 7.21 9.79 20.17 -39.86%
EY 10.64 7.58 4.19 14.45 13.86 10.21 4.96 66.25%
DY 1.38 1.76 0.00 2.68 3.41 3.95 0.00 -
P/NAPS 1.14 0.94 0.76 0.66 0.52 0.46 0.46 83.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 -
Price 1.05 0.94 0.69 0.62 0.52 0.47 0.40 -
P/RPS 0.22 0.32 0.51 0.11 0.13 0.19 0.37 -29.26%
P/EPS 9.05 14.60 24.56 7.66 8.52 12.11 21.80 -44.32%
EY 11.05 6.85 4.07 13.05 11.73 8.26 4.59 79.52%
DY 1.43 1.60 0.00 2.42 2.88 3.19 0.00 -
P/NAPS 1.10 1.04 0.78 0.73 0.62 0.57 0.49 71.36%

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