[LEADER] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.31%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,568,766 2,774,624 1,899,496 901,071 2,494,025 1,869,756 1,224,735 103.61%
PBT 66,438 64,231 45,823 21,262 66,993 59,688 40,373 39.25%
Tax 5,375 -9,105 -7,079 -4,140 2,988 -2,230 -3,702 -
NP 71,813 55,126 38,744 17,122 69,981 57,458 36,671 56.33%
-
NP to SH 50,830 38,711 27,916 12,370 49,680 41,580 25,100 59.85%
-
Tax Rate -8.09% 14.18% 15.45% 19.47% -4.46% 3.74% 9.17% -
Total Cost 3,496,953 2,719,498 1,860,752 883,949 2,424,044 1,812,298 1,188,064 104.98%
-
Net Worth 618,119 607,199 594,305 580,952 569,137 561,439 546,045 8.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 6,548 6,544 6,547 -
Div Payout % - - - - 13.18% 15.74% 26.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 618,119 607,199 594,305 580,952 569,137 561,439 546,045 8.59%
NOSH 436,309 436,426 436,187 437,102 436,555 436,306 436,521 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.01% 1.99% 2.04% 1.90% 2.81% 3.07% 2.99% -
ROE 8.22% 6.38% 4.70% 2.13% 8.73% 7.41% 4.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 817.94 635.76 435.48 206.15 571.30 428.54 280.57 103.67%
EPS 11.65 8.87 6.40 2.83 11.38 9.53 5.75 59.91%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.4167 1.3913 1.3625 1.3291 1.3037 1.2868 1.2509 8.62%
Adjusted Per Share Value based on latest NOSH - 435,935
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 818.65 636.48 435.73 206.70 572.11 428.91 280.94 103.61%
EPS 11.66 8.88 6.40 2.84 11.40 9.54 5.76 59.81%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.4179 1.3929 1.3633 1.3327 1.3056 1.2879 1.2526 8.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.01 0.71 0.835 0.84 0.85 0.84 0.85 -
P/RPS 0.12 0.11 0.19 0.41 0.15 0.20 0.30 -45.62%
P/EPS 8.67 8.00 13.05 29.68 7.47 8.81 14.78 -29.85%
EY 11.53 12.49 7.66 3.37 13.39 11.35 6.76 42.61%
DY 0.00 0.00 0.00 0.00 1.76 1.79 1.76 -
P/NAPS 0.71 0.51 0.61 0.63 0.65 0.65 0.68 2.91%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 15/08/11 20/05/11 28/02/11 26/11/10 23/08/10 -
Price 1.05 0.995 0.795 0.825 0.84 0.85 0.86 -
P/RPS 0.13 0.16 0.18 0.40 0.15 0.20 0.31 -43.88%
P/EPS 9.01 11.22 12.42 29.15 7.38 8.92 14.96 -28.61%
EY 11.10 8.91 8.05 3.43 13.55 11.21 6.69 40.02%
DY 0.00 0.00 0.00 0.00 1.79 1.76 1.74 -
P/NAPS 0.74 0.72 0.58 0.62 0.64 0.66 0.69 4.76%

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