[LEADER] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -56.76%
YoY- 370.73%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 425,002 308,310 332,012 333,978 321,831 279,890 265,685 36.81%
PBT 13,371 7,739 7,232 4,246 11,913 2,055 -98,917 -
Tax -2,571 -1,476 -3,945 -1,869 -6,416 1,946 1,553 -
NP 10,800 6,263 3,287 2,377 5,497 4,001 -97,364 -
-
NP to SH 6,918 2,124 3,287 2,377 5,497 4,001 -97,364 -
-
Tax Rate 19.23% 19.07% 54.55% 44.02% 53.86% -94.70% - -
Total Cost 414,202 302,047 328,725 331,601 316,334 275,889 363,049 9.19%
-
Net Worth 343,724 333,771 337,465 343,344 335,927 330,517 327,411 3.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 343,724 333,771 337,465 343,344 335,927 330,517 327,411 3.29%
NOSH 435,094 433,469 438,266 440,185 436,269 434,891 436,548 -0.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.54% 2.03% 0.99% 0.71% 1.71% 1.43% -36.65% -
ROE 2.01% 0.64% 0.97% 0.69% 1.64% 1.21% -29.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 97.68 71.13 75.76 75.87 73.77 64.36 60.86 37.12%
EPS 1.59 0.49 0.75 0.54 1.26 0.92 -22.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.77 0.78 0.77 0.76 0.75 3.52%
Adjusted Per Share Value based on latest NOSH - 440,185
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 97.49 70.72 76.16 76.61 73.83 64.20 60.95 36.80%
EPS 1.59 0.49 0.75 0.55 1.26 0.92 -22.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7656 0.7741 0.7876 0.7706 0.7582 0.7511 3.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.36 0.41 0.41 0.40 0.41 0.60 0.63 -
P/RPS 0.37 0.58 0.54 0.53 0.56 0.93 1.04 -49.82%
P/EPS 22.64 83.67 54.67 74.07 32.54 65.22 -2.82 -
EY 4.42 1.20 1.83 1.35 3.07 1.53 -35.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.53 0.51 0.53 0.79 0.84 -33.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 21/02/05 30/11/04 25/08/04 21/05/04 27/02/04 -
Price 0.37 0.35 0.49 0.44 0.37 0.44 0.65 -
P/RPS 0.38 0.49 0.65 0.58 0.50 0.68 1.07 -49.88%
P/EPS 23.27 71.43 65.33 81.48 29.37 47.83 -2.91 -
EY 4.30 1.40 1.53 1.23 3.41 2.09 -34.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.64 0.56 0.48 0.58 0.87 -33.69%

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