[LEADER] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.67%
YoY- -3.61%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,050,956 1,949,800 1,948,309 2,141,585 2,345,619 2,540,802 2,731,932 -17.41%
PBT 72,331 76,841 79,565 89,284 96,221 102,025 102,359 -20.68%
Tax -2,775 -5,875 -6,267 -11,172 -12,940 -15,482 -26,581 -77.85%
NP 69,556 70,966 73,298 78,112 83,281 86,543 75,778 -5.55%
-
NP to SH 51,280 53,446 54,644 57,567 61,683 64,936 55,925 -5.62%
-
Tax Rate 3.84% 7.65% 7.88% 12.51% 13.45% 15.17% 25.97% -
Total Cost 1,981,400 1,878,834 1,875,011 2,063,473 2,262,338 2,454,259 2,656,154 -17.76%
-
Net Worth 539,288 542,310 534,677 520,061 518,238 499,647 491,093 6.44%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 19,631 19,621 13,085 13,085 19,629 19,639 19,639 -0.02%
Div Payout % 38.28% 36.71% 23.95% 22.73% 31.82% 30.24% 35.12% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 539,288 542,310 534,677 520,061 518,238 499,647 491,093 6.44%
NOSH 436,883 437,241 436,115 435,781 436,227 436,297 436,139 0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.39% 3.64% 3.76% 3.65% 3.55% 3.41% 2.77% -
ROE 9.51% 9.86% 10.22% 11.07% 11.90% 13.00% 11.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 469.45 445.93 446.74 491.44 537.71 582.36 626.39 -17.50%
EPS 11.74 12.22 12.53 13.21 14.14 14.88 12.82 -5.70%
DPS 4.50 4.50 3.00 3.00 4.50 4.50 4.50 0.00%
NAPS 1.2344 1.2403 1.226 1.1934 1.188 1.1452 1.126 6.32%
Adjusted Per Share Value based on latest NOSH - 435,781
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 470.47 447.27 446.93 491.26 538.07 582.84 626.68 -17.41%
EPS 11.76 12.26 12.53 13.21 14.15 14.90 12.83 -5.64%
DPS 4.50 4.50 3.00 3.00 4.50 4.51 4.51 -0.14%
NAPS 1.2371 1.244 1.2265 1.193 1.1888 1.1462 1.1265 6.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 0.78 0.75 0.72 0.42 0.44 0.56 -
P/RPS 0.21 0.17 0.17 0.15 0.08 0.08 0.09 76.01%
P/EPS 8.35 6.38 5.99 5.45 2.97 2.96 4.37 54.04%
EY 11.98 15.67 16.71 18.35 33.67 33.83 22.90 -35.10%
DY 4.59 5.77 4.00 4.17 10.71 10.23 8.04 -31.20%
P/NAPS 0.79 0.63 0.61 0.60 0.35 0.38 0.50 35.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 23/02/10 30/11/09 21/08/09 29/05/09 20/02/09 21/11/08 -
Price 0.86 0.90 0.79 0.75 0.64 0.43 0.44 -
P/RPS 0.18 0.20 0.18 0.15 0.12 0.07 0.07 87.80%
P/EPS 7.33 7.36 6.31 5.68 4.53 2.89 3.43 65.98%
EY 13.65 13.58 15.86 17.61 22.09 34.61 29.14 -39.71%
DY 5.23 5.00 3.80 4.00 7.03 10.47 10.23 -36.08%
P/NAPS 0.70 0.73 0.64 0.63 0.54 0.38 0.39 47.74%

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