[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -89.26%
YoY- 143.32%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,055,603 815,094 537,190 258,860 1,137,196 868,281 569,977 50.64%
PBT 47,476 45,747 32,093 6,944 18,927 17,082 11,908 150.80%
Tax -22,778 -13,467 -8,982 -5,890 -9,115 -16,476 -11,052 61.73%
NP 24,698 32,280 23,111 1,054 9,812 606 856 834.97%
-
NP to SH 24,698 32,280 23,111 1,054 9,812 606 856 834.97%
-
Tax Rate 47.98% 29.44% 27.99% 84.82% 48.16% 96.45% 92.81% -
Total Cost 1,030,905 782,814 514,079 257,806 1,127,384 867,675 569,121 48.43%
-
Net Worth 431,979 454,199 449,138 0 423,006 415,542 406,599 4.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 431,979 454,199 449,138 0 423,006 415,542 406,599 4.10%
NOSH 436,343 436,730 436,056 445,999 436,088 432,857 427,999 1.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.34% 3.96% 4.30% 0.41% 0.86% 0.07% 0.15% -
ROE 5.72% 7.11% 5.15% 0.00% 2.32% 0.15% 0.21% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 241.92 186.64 123.19 58.04 260.77 200.59 133.17 48.72%
EPS 5.66 7.40 5.30 0.24 2.25 0.14 0.20 823.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.04 1.03 0.00 0.97 0.96 0.95 2.77%
Adjusted Per Share Value based on latest NOSH - 445,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 242.15 186.98 123.23 59.38 260.86 199.18 130.75 50.64%
EPS 5.67 7.40 5.30 0.24 2.25 0.14 0.20 824.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9909 1.0419 1.0303 0.00 0.9703 0.9532 0.9327 4.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.47 0.50 0.67 0.62 0.00 0.00 0.00 -
P/RPS 0.19 0.27 0.54 1.07 0.00 0.00 0.00 -
P/EPS 8.30 6.76 12.64 262.35 0.00 0.00 0.00 -
EY 12.04 14.78 7.91 0.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.65 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 26/11/02 27/08/02 31/05/02 26/02/02 28/11/01 28/08/01 -
Price 0.51 0.51 0.70 0.65 0.00 0.00 0.00 -
P/RPS 0.21 0.27 0.57 1.12 0.00 0.00 0.00 -
P/EPS 9.01 6.90 13.21 275.05 0.00 0.00 0.00 -
EY 11.10 14.49 7.57 0.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.68 0.00 0.00 0.00 0.00 -

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