[LEADER] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

23-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -71.41%

YoY- 26.66%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	2,540,802	2,021,024	1,317,973	639,904	2,821,735	2,110,827	1,294,922	56.40%
YoY %	25.72%	53.34%	105.96%	-77.32%	33.68%	63.01%	-	-
Horiz. %	196.21%	156.07%	101.78%	49.42%	217.91%	163.01%	100.00%	-
PBT	102,024	84,673	54,786	27,250	94,533	76,848	43,693	75.55%
YoY %	20.49%	54.55%	101.05%	-71.17%	23.01%	75.88%	-	-
Horiz. %	233.50%	193.79%	125.39%	62.37%	216.36%	175.88%	100.00%	-
Tax	-15,482	-15,961	-10,970	-6,764	-21,366	-10,746	-6,127	84.99%
YoY %	3.00%	-45.50%	-62.18%	68.34%	-98.83%	-75.39%	-	-
Horiz. %	252.68%	260.50%	179.04%	110.40%	348.72%	175.39%	100.00%	-
NP	86,542	68,712	43,816	20,486	73,167	66,102	37,566	73.98%
YoY %	25.95%	56.82%	113.88%	-72.00%	10.69%	75.96%	-	-
Horiz. %	230.37%	182.91%	116.64%	54.53%	194.77%	175.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,935	52,326	33,572	15,511	54,246	50,648	28,098	74.35%
YoY %	24.10%	55.86%	116.44%	-71.41%	7.10%	80.25%	-	-
Horiz. %	231.10%	186.23%	119.48%	55.20%	193.06%	180.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.17%	18.85%	20.02%	24.82%	22.60%	13.98%	14.02%	-
YoY %	-19.52%	-5.84%	-19.34%	9.82%	61.66%	-0.29%	-	-
Horiz. %	108.20%	134.45%	142.80%	177.03%	161.20%	99.71%	100.00%	-
Total Cost	2,454,260	1,952,312	1,274,157	619,418	2,748,568	2,044,725	1,257,356	55.86%
YoY %	25.71%	53.22%	105.70%	-77.46%	34.42%	62.62%	-	-
Horiz. %	195.19%	155.27%	101.34%	49.26%	218.60%	162.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,755	491,401	469,658	451,042	442,884	416,012	392,673	17.35%
YoY %	1.70%	4.63%	4.13%	1.84%	6.46%	5.94%	-	-
Horiz. %	127.27%	125.14%	119.61%	114.86%	112.79%	105.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	13,091	13,092	6,548	6,553	13,091	6,549	6,544	58.43%
YoY %	-0.01%	99.94%	-0.08%	-49.94%	99.89%	0.08%	-	-
Horiz. %	200.05%	200.06%	100.06%	100.14%	200.05%	100.08%	100.00%	-
Div Payout %	20.16%	25.02%	19.51%	42.25%	24.13%	12.93%	23.29%	-
YoY %	-19.42%	28.24%	-53.82%	75.09%	86.62%	-44.48%	-	-
Horiz. %	86.56%	107.43%	83.77%	181.41%	103.61%	55.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	499,755	491,401	469,658	451,042	442,884	416,012	392,673	17.35%
YoY %	1.70%	4.63%	4.13%	1.84%	6.46%	5.94%	-	-
Horiz. %	127.27%	125.14%	119.61%	114.86%	112.79%	105.94%	100.00%	-
NOSH	436,391	436,413	436,566	436,929	436,382	436,620	436,304	0.01%
YoY %	-0.01%	-0.04%	-0.08%	0.13%	-0.05%	0.07%	-	-
Horiz. %	100.02%	100.02%	100.06%	100.14%	100.02%	100.07%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	3.41%	3.40%	3.32%	3.20%	2.59%	3.13%	2.90%	-
YoY %	0.29%	2.41%	3.75%	23.55%	-17.25%	7.93%	-	-
Horiz. %	117.59%	117.24%	114.48%	110.34%	89.31%	107.93%	100.00%	-
ROE	12.99%	10.65%	7.15%	3.44%	12.25%	12.17%	7.16%	-
YoY %	21.97%	48.95%	107.85%	-71.92%	0.66%	69.97%	-	-
Horiz. %	181.42%	148.74%	99.86%	48.04%	171.09%	169.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	582.23	463.10	301.89	146.45	646.62	483.45	296.79	56.39%
YoY %	25.72%	53.40%	106.14%	-77.35%	33.75%	62.89%	-	-
Horiz. %	196.18%	156.04%	101.72%	49.34%	217.87%	162.89%	100.00%	-
EPS	14.88	11.99	7.69	3.55	12.43	11.60	6.44	74.33%
YoY %	24.10%	55.92%	116.62%	-71.44%	7.16%	80.12%	-	-
Horiz. %	231.06%	186.18%	119.41%	55.12%	193.01%	180.12%	100.00%	-
DPS	3.00	3.00	1.50	1.50	3.00	1.50	1.50	58.40%
YoY %	0.00%	100.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	1.1452	1.126	1.0758	1.0323	1.0149	0.9528	0.90	17.33%
YoY %	1.71%	4.67%	4.21%	1.71%	6.52%	5.87%	-	-
Horiz. %	127.24%	125.11%	119.53%	114.70%	112.77%	105.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 436,929
RPS	582.84	463.61	302.33	146.79	647.28	484.21	297.04	56.41%
YoY %	25.72%	53.35%	105.96%	-77.32%	33.68%	63.01%	-	-
Horiz. %	196.22%	156.08%	101.78%	49.42%	217.91%	163.01%	100.00%	-
EPS	14.90	12.00	7.70	3.56	12.44	11.62	6.45	74.30%
YoY %	24.17%	55.84%	116.29%	-71.38%	7.06%	80.16%	-	-
Horiz. %	231.01%	186.05%	119.38%	55.19%	192.87%	180.16%	100.00%	-
DPS	3.00	3.00	1.50	1.50	3.00	1.50	1.50	58.40%
YoY %	0.00%	100.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	1.1464	1.1272	1.0774	1.0347	1.0159	0.9543	0.9008	17.35%
YoY %	1.70%	4.62%	4.13%	1.85%	6.45%	5.94%	-	-
Horiz. %	127.26%	125.13%	119.60%	114.86%	112.78%	105.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.44	0.56	0.62	0.93	1.09	1.09	0.85	-
P/RPS	0.08	0.12	0.21	0.64	0.17	0.23	0.29	-57.45%
YoY %	-33.33%	-42.86%	-67.19%	276.47%	-26.09%	-20.69%	-	-
Horiz. %	27.59%	41.38%	72.41%	220.69%	58.62%	79.31%	100.00%	-
P/EPS	2.96	4.67	8.06	26.20	8.77	9.40	13.20	-62.92%
YoY %	-36.62%	-42.06%	-69.24%	198.75%	-6.70%	-28.79%	-	-
Horiz. %	22.42%	35.38%	61.06%	198.48%	66.44%	71.21%	100.00%	-
EY	33.82	21.41	12.40	3.82	11.40	10.64	7.58	169.79%
YoY %	57.96%	72.66%	224.61%	-66.49%	7.14%	40.37%	-	-
Horiz. %	446.17%	282.45%	163.59%	50.40%	150.40%	140.37%	100.00%	-
DY	6.82	5.36	2.42	1.61	2.75	1.38	1.76	145.69%
YoY %	27.24%	121.49%	50.31%	-41.45%	99.28%	-21.59%	-	-
Horiz. %	387.50%	304.55%	137.50%	91.48%	156.25%	78.41%	100.00%	-
P/NAPS	0.38	0.50	0.58	0.90	1.07	1.14	0.94	-45.17%
YoY %	-24.00%	-13.79%	-35.56%	-15.89%	-6.14%	21.28%	-	-
Horiz. %	40.43%	53.19%	61.70%	95.74%	113.83%	121.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	21/11/08	22/08/08	23/05/08	28/02/08	20/11/07	21/08/07	-
Price	0.43	0.44	0.60	0.89	0.93	1.05	0.94	-
P/RPS	0.07	0.10	0.20	0.61	0.14	0.22	0.32	-63.52%
YoY %	-30.00%	-50.00%	-67.21%	335.71%	-36.36%	-31.25%	-	-
Horiz. %	21.88%	31.25%	62.50%	190.62%	43.75%	68.75%	100.00%	-
P/EPS	2.89	3.67	7.80	25.07	7.48	9.05	14.60	-65.86%
YoY %	-21.25%	-52.95%	-68.89%	235.16%	-17.35%	-38.01%	-	-
Horiz. %	19.79%	25.14%	53.42%	171.71%	51.23%	61.99%	100.00%	-
EY	34.60	27.25	12.82	3.99	13.37	11.05	6.85	192.94%
YoY %	26.97%	112.56%	221.30%	-70.16%	21.00%	61.31%	-	-
Horiz. %	505.11%	397.81%	187.15%	58.25%	195.18%	161.31%	100.00%	-
DY	6.98	6.82	2.50	1.69	3.23	1.43	1.60	165.79%
YoY %	2.35%	172.80%	47.93%	-47.68%	125.87%	-10.63%	-	-
Horiz. %	436.25%	426.25%	156.25%	105.62%	201.87%	89.38%	100.00%	-
P/NAPS	0.38	0.39	0.56	0.86	0.92	1.10	1.04	-48.73%
YoY %	-2.56%	-30.36%	-34.88%	-6.52%	-16.36%	5.77%	-	-
Horiz. %	36.54%	37.50%	53.85%	82.69%	88.46%	105.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos