[LEADER] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 16.44%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 444,721 519,778 703,051 678,069 639,904 710,908 815,905 -33.24%
PBT 21,446 17,351 29,887 27,536 27,250 17,686 33,155 -25.18%
Tax -4,222 479 -4,991 -4,206 -6,764 -10,620 -4,619 -5.81%
NP 17,224 17,830 24,896 23,330 20,486 7,066 28,536 -28.55%
-
NP to SH 12,258 12,609 18,754 18,061 15,511 3,599 22,550 -33.36%
-
Tax Rate 19.69% -2.76% 16.70% 15.27% 24.82% 60.05% 13.93% -
Total Cost 427,497 501,948 678,155 654,739 619,418 703,842 787,369 -33.42%
-
Net Worth 518,238 499,647 491,093 469,324 451,042 443,346 415,582 15.83%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,543 - 6,542 6,543 6,553 - - -
Div Payout % 53.38% - 34.88% 36.23% 42.25% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 518,238 499,647 491,093 469,324 451,042 443,346 415,582 15.83%
NOSH 436,227 436,297 436,139 436,256 436,929 436,837 436,170 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.87% 3.43% 3.54% 3.44% 3.20% 0.99% 3.50% -
ROE 2.37% 2.52% 3.82% 3.85% 3.44% 0.81% 5.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 101.95 119.13 161.20 155.43 146.45 162.74 187.06 -33.25%
EPS 2.81 2.89 4.30 4.14 3.55 0.82 5.17 -33.37%
DPS 1.50 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.188 1.1452 1.126 1.0758 1.0323 1.0149 0.9528 15.82%
Adjusted Per Share Value based on latest NOSH - 436,256
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 102.02 119.23 161.27 155.54 146.79 163.08 187.16 -33.24%
EPS 2.81 2.89 4.30 4.14 3.56 0.83 5.17 -33.37%
DPS 1.50 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.1888 1.1462 1.1265 1.0766 1.0347 1.017 0.9533 15.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.42 0.44 0.56 0.62 0.93 1.09 1.09 -
P/RPS 0.41 0.37 0.35 0.40 0.64 0.67 0.58 -20.62%
P/EPS 14.95 15.22 13.02 14.98 26.20 132.30 21.08 -20.45%
EY 6.69 6.57 7.68 6.68 3.82 0.76 4.74 25.79%
DY 3.57 0.00 2.68 2.42 1.61 0.00 0.00 -
P/NAPS 0.35 0.38 0.50 0.58 0.90 1.07 1.14 -54.45%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 20/02/09 21/11/08 22/08/08 23/05/08 28/02/08 20/11/07 -
Price 0.64 0.43 0.44 0.60 0.89 0.93 1.05 -
P/RPS 0.63 0.36 0.27 0.39 0.61 0.57 0.56 8.16%
P/EPS 22.78 14.88 10.23 14.49 25.07 112.88 20.31 7.94%
EY 4.39 6.72 9.77 6.90 3.99 0.89 4.92 -7.31%
DY 2.34 0.00 3.41 2.50 1.69 0.00 0.00 -
P/NAPS 0.54 0.38 0.39 0.56 0.86 0.92 1.10 -37.74%

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