[LEADER] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

20-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -32.77%

YoY- 250.35%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Quarter Result
Revenue	509,775	474,035	444,721	519,778	703,051	678,069	639,904	-14.05%
YoY %	7.54%	6.59%	-14.44%	-26.07%	3.68%	5.96%	-	-
Horiz. %	79.66%	74.08%	69.50%	81.23%	109.87%	105.96%	100.00%	-
PBT	20,168	20,599	21,446	17,351	29,887	27,536	27,250	-18.16%
YoY %	-2.09%	-3.95%	23.60%	-41.94%	8.54%	1.05%	-	-
Horiz. %	74.01%	75.59%	78.70%	63.67%	109.68%	101.05%	100.00%	-
Tax	-86	-2,438	-4,222	479	-4,991	-4,206	-6,764	-94.53%
YoY %	96.47%	42.25%	-981.42%	109.60%	-18.66%	37.82%	-	-
Horiz. %	1.27%	36.04%	62.42%	-7.08%	73.79%	62.18%	100.00%	-
NP	20,082	18,161	17,224	17,830	24,896	23,330	20,486	-1.31%
YoY %	10.58%	5.44%	-3.40%	-28.38%	6.71%	13.88%	-	-
Horiz. %	98.03%	88.65%	84.08%	87.04%	121.53%	113.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,831	13,945	12,258	12,609	18,754	18,061	15,511	1.36%
YoY %	13.52%	13.76%	-2.78%	-32.77%	3.84%	16.44%	-	-
Horiz. %	102.06%	89.90%	79.03%	81.29%	120.91%	116.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.43%	11.84%	19.69%	-2.76%	16.70%	15.27%	24.82%	-
YoY %	-96.37%	-39.87%	813.41%	-116.53%	9.36%	-38.48%	-	-
Horiz. %	1.73%	47.70%	79.33%	-11.12%	67.28%	61.52%	100.00%	-
Total Cost	489,693	455,874	427,497	501,948	678,155	654,739	619,418	-14.48%
YoY %	7.42%	6.64%	-14.83%	-25.98%	3.58%	5.70%	-	-
Horiz. %	79.06%	73.60%	69.02%	81.04%	109.48%	105.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	534,677	520,061	518,238	499,647	491,093	469,324	451,042	11.99%
YoY %	2.81%	0.35%	3.72%	1.74%	4.64%	4.05%	-	-
Horiz. %	118.54%	115.30%	114.90%	110.78%	108.88%	104.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,541	6,536	6,543	-	6,542	6,543	6,553	-0.12%
YoY %	0.08%	-0.11%	0.00%	-	-0.02%	-0.15%	-	-
Horiz. %	99.82%	99.74%	99.85%	-	99.83%	99.85%	100.00%	-
Div Payout %	41.32%	46.87%	53.38%	-	34.88%	36.23%	42.25%	-
YoY %	-11.84%	-12.20%	0.00%	-	-3.73%	-14.25%	-	-
Horiz. %	97.80%	110.93%	126.34%	-	82.56%	85.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	534,677	520,061	518,238	499,647	491,093	469,324	451,042	11.99%
YoY %	2.81%	0.35%	3.72%	1.74%	4.64%	4.05%	-	-
Horiz. %	118.54%	115.30%	114.90%	110.78%	108.88%	104.05%	100.00%	-
NOSH	436,115	435,781	436,227	436,297	436,139	436,256	436,929	-0.12%
YoY %	0.08%	-0.10%	-0.02%	0.04%	-0.03%	-0.15%	-	-
Horiz. %	99.81%	99.74%	99.84%	99.86%	99.82%	99.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	3.94%	3.83%	3.87%	3.43%	3.54%	3.44%	3.20%	-
YoY %	2.87%	-1.03%	12.83%	-3.11%	2.91%	7.50%	-	-
Horiz. %	123.12%	119.69%	120.94%	107.19%	110.62%	107.50%	100.00%	-
ROE	2.96%	2.68%	2.37%	2.52%	3.82%	3.85%	3.44%	-
YoY %	10.45%	13.08%	-5.95%	-34.03%	-0.78%	11.92%	-	-
Horiz. %	86.05%	77.91%	68.90%	73.26%	111.05%	111.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	116.89	108.78	101.95	119.13	161.20	155.43	146.45	-13.94%
YoY %	7.46%	6.70%	-14.42%	-26.10%	3.71%	6.13%	-	-
Horiz. %	79.82%	74.28%	69.61%	81.35%	110.07%	106.13%	100.00%	-
EPS	3.63	3.20	2.81	2.89	4.30	4.14	3.55	1.49%
YoY %	13.44%	13.88%	-2.77%	-32.79%	3.86%	16.62%	-	-
Horiz. %	102.25%	90.14%	79.15%	81.41%	121.13%	116.62%	100.00%	-
DPS	1.50	1.50	1.50	0.00	1.50	1.50	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.226	1.1934	1.188	1.1452	1.126	1.0758	1.0323	12.13%
YoY %	2.73%	0.45%	3.74%	1.71%	4.67%	4.21%	-	-
Horiz. %	118.76%	115.61%	115.08%	110.94%	109.08%	104.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 436,297
RPS	116.94	108.74	102.02	119.23	161.27	155.54	146.79	-14.05%
YoY %	7.54%	6.59%	-14.43%	-26.07%	3.68%	5.96%	-	-
Horiz. %	79.66%	74.08%	69.50%	81.22%	109.86%	105.96%	100.00%	-
EPS	3.63	3.20	2.81	2.89	4.30	4.14	3.56	1.30%
YoY %	13.44%	13.88%	-2.77%	-32.79%	3.86%	16.29%	-	-
Horiz. %	101.97%	89.89%	78.93%	81.18%	120.79%	116.29%	100.00%	-
DPS	1.50	1.50	1.50	0.00	1.50	1.50	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.2265	1.193	1.1888	1.1462	1.1265	1.0766	1.0347	11.99%
YoY %	2.81%	0.35%	3.72%	1.75%	4.63%	4.05%	-	-
Horiz. %	118.54%	115.30%	114.89%	110.78%	108.87%	104.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.75	0.72	0.42	0.44	0.56	0.62	0.93	-
P/RPS	0.64	0.66	0.41	0.37	0.35	0.40	0.64	0.00%
YoY %	-3.03%	60.98%	10.81%	5.71%	-12.50%	-37.50%	-	-
Horiz. %	100.00%	103.12%	64.06%	57.81%	54.69%	62.50%	100.00%	-
P/EPS	20.66	22.50	14.95	15.22	13.02	14.98	26.20	-14.63%
YoY %	-8.18%	50.50%	-1.77%	16.90%	-13.08%	-42.82%	-	-
Horiz. %	78.85%	85.88%	57.06%	58.09%	49.69%	57.18%	100.00%	-
EY	4.84	4.44	6.69	6.57	7.68	6.68	3.82	17.07%
YoY %	9.01%	-33.63%	1.83%	-14.45%	14.97%	74.87%	-	-
Horiz. %	126.70%	116.23%	175.13%	171.99%	201.05%	174.87%	100.00%	-
DY	2.00	2.08	3.57	0.00	2.68	2.42	1.61	15.54%
YoY %	-3.85%	-41.74%	0.00%	0.00%	10.74%	50.31%	-	-
Horiz. %	124.22%	129.19%	221.74%	0.00%	166.46%	150.31%	100.00%	-
P/NAPS	0.61	0.60	0.35	0.38	0.50	0.58	0.90	-22.82%
YoY %	1.67%	71.43%	-7.89%	-24.00%	-13.79%	-35.56%	-	-
Horiz. %	67.78%	66.67%	38.89%	42.22%	55.56%	64.44%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	21/08/09	29/05/09	20/02/09	21/11/08	22/08/08	23/05/08	-
Price	0.79	0.75	0.64	0.43	0.44	0.60	0.89	-
P/RPS	0.68	0.69	0.63	0.36	0.27	0.39	0.61	7.50%
YoY %	-1.45%	9.52%	75.00%	33.33%	-30.77%	-36.07%	-	-
Horiz. %	111.48%	113.11%	103.28%	59.02%	44.26%	63.93%	100.00%	-
P/EPS	21.76	23.44	22.78	14.88	10.23	14.49	25.07	-9.00%
YoY %	-7.17%	2.90%	53.09%	45.45%	-29.40%	-42.20%	-	-
Horiz. %	86.80%	93.50%	90.87%	59.35%	40.81%	57.80%	100.00%	-
EY	4.59	4.27	4.39	6.72	9.77	6.90	3.99	9.77%
YoY %	7.49%	-2.73%	-34.67%	-31.22%	41.59%	72.93%	-	-
Horiz. %	115.04%	107.02%	110.03%	168.42%	244.86%	172.93%	100.00%	-
DY	1.90	2.00	2.34	0.00	3.41	2.50	1.69	8.11%
YoY %	-5.00%	-14.53%	0.00%	0.00%	36.40%	47.93%	-	-
Horiz. %	112.43%	118.34%	138.46%	0.00%	201.78%	147.93%	100.00%	-
P/NAPS	0.64	0.63	0.54	0.38	0.39	0.56	0.86	-17.86%
YoY %	1.59%	16.67%	42.11%	-2.56%	-30.36%	-34.88%	-	-
Horiz. %	74.42%	73.26%	62.79%	44.19%	45.35%	65.12%	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