[LEADER] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 225.71%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 473,934 435,837 433,612 425,002 308,310 332,012 333,978 26.30%
PBT 14,898 11,818 14,041 13,371 7,739 7,232 4,246 131.08%
Tax -2,126 -1,501 -767 -2,571 -1,476 -3,945 -1,869 8.97%
NP 12,772 10,317 13,274 10,800 6,263 3,287 2,377 207.08%
-
NP to SH 7,997 4,600 8,241 6,918 2,124 3,287 2,377 124.69%
-
Tax Rate 14.27% 12.70% 5.46% 19.23% 19.07% 54.55% 44.02% -
Total Cost 461,162 425,520 420,338 414,202 302,047 328,725 331,601 24.61%
-
Net Worth 353,080 345,245 353,185 343,724 333,771 337,465 343,344 1.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 353,080 345,245 353,185 343,724 333,771 337,465 343,344 1.88%
NOSH 435,901 437,019 436,031 435,094 433,469 438,266 440,185 -0.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.69% 2.37% 3.06% 2.54% 2.03% 0.99% 0.71% -
ROE 2.26% 1.33% 2.33% 2.01% 0.64% 0.97% 0.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.72 99.73 99.45 97.68 71.13 75.76 75.87 27.13%
EPS 1.83 1.05 1.89 1.59 0.49 0.75 0.54 125.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.81 0.79 0.77 0.77 0.78 2.55%
Adjusted Per Share Value based on latest NOSH - 435,094
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.72 99.98 99.47 97.49 70.72 76.16 76.61 26.31%
EPS 1.83 1.06 1.89 1.59 0.49 0.75 0.55 123.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.792 0.8102 0.7885 0.7656 0.7741 0.7876 1.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.37 0.32 0.33 0.36 0.41 0.41 0.40 -
P/RPS 0.34 0.32 0.33 0.37 0.58 0.54 0.53 -25.63%
P/EPS 20.17 30.40 17.46 22.64 83.67 54.67 74.07 -58.02%
EY 4.96 3.29 5.73 4.42 1.20 1.83 1.35 138.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.46 0.53 0.53 0.51 -6.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 14/02/06 15/11/05 24/08/05 26/05/05 21/02/05 30/11/04 -
Price 0.40 0.39 0.31 0.37 0.35 0.49 0.44 -
P/RPS 0.37 0.39 0.31 0.38 0.49 0.65 0.58 -25.91%
P/EPS 21.80 37.05 16.40 23.27 71.43 65.33 81.48 -58.51%
EY 4.59 2.70 6.10 4.30 1.40 1.53 1.23 140.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.38 0.47 0.45 0.64 0.56 -8.52%

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