[LEADER] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

30-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -5.08%

YoY- -2.29%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	2,255,779	2,050,956	1,949,800	1,948,309	2,141,585	2,345,619	2,540,802	-7.64%
YoY %	9.99%	5.19%	0.08%	-9.02%	-8.70%	-7.68%	-	-
Horiz. %	88.78%	80.72%	76.74%	76.68%	84.29%	92.32%	100.00%	-
PBT	75,169	72,331	76,841	79,565	89,284	96,221	102,025	-18.47%
YoY %	3.92%	-5.87%	-3.42%	-10.89%	-7.21%	-5.69%	-	-
Horiz. %	73.68%	70.90%	75.32%	77.99%	87.51%	94.31%	100.00%	-
Tax	-2,917	-2,775	-5,875	-6,267	-11,172	-12,940	-15,482	-67.23%
YoY %	-5.12%	52.77%	6.25%	43.90%	13.66%	16.42%	-	-
Horiz. %	18.84%	17.92%	37.95%	40.48%	72.16%	83.58%	100.00%	-
NP	72,252	69,556	70,966	73,298	78,112	83,281	86,543	-11.36%
YoY %	3.88%	-1.99%	-3.18%	-6.16%	-6.21%	-3.77%	-	-
Horiz. %	83.49%	80.37%	82.00%	84.70%	90.26%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,343	51,280	53,446	54,644	57,567	61,683	64,936	-13.42%
YoY %	2.07%	-4.05%	-2.19%	-5.08%	-6.67%	-5.01%	-	-
Horiz. %	80.61%	78.97%	82.31%	84.15%	88.65%	94.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.88%	3.84%	7.65%	7.88%	12.51%	13.45%	15.17%	-
YoY %	1.04%	-49.80%	-2.92%	-37.01%	-6.99%	-11.34%	-	-
Horiz. %	25.58%	25.31%	50.43%	51.94%	82.47%	88.66%	100.00%	-
Total Cost	2,183,527	1,981,400	1,878,834	1,875,011	2,063,473	2,262,338	2,454,259	-7.51%
YoY %	10.20%	5.46%	0.20%	-9.13%	-8.79%	-7.82%	-	-
Horiz. %	88.97%	80.73%	76.55%	76.40%	84.08%	92.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	545,741	539,288	542,310	534,677	520,061	518,238	499,647	6.07%
YoY %	1.20%	-0.56%	1.43%	2.81%	0.35%	3.72%	-	-
Horiz. %	109.23%	107.93%	108.54%	107.01%	104.09%	103.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	13,094	19,631	19,621	13,085	13,085	19,629	19,639	-23.73%
YoY %	-33.30%	0.05%	49.95%	0.00%	-33.34%	-0.05%	-	-
Horiz. %	66.67%	99.96%	99.91%	66.63%	66.63%	99.95%	100.00%	-
Div Payout %	25.02%	38.28%	36.71%	23.95%	22.73%	31.82%	30.24%	-
YoY %	-34.64%	4.28%	53.28%	5.37%	-28.57%	5.22%	-	-
Horiz. %	82.74%	126.59%	121.40%	79.20%	75.17%	105.22%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	545,741	539,288	542,310	534,677	520,061	518,238	499,647	6.07%
YoY %	1.20%	-0.56%	1.43%	2.81%	0.35%	3.72%	-	-
Horiz. %	109.23%	107.93%	108.54%	107.01%	104.09%	103.72%	100.00%	-
NOSH	436,279	436,883	437,241	436,115	435,781	436,227	436,297	-0.00%
YoY %	-0.14%	-0.08%	0.26%	0.08%	-0.10%	-0.02%	-	-
Horiz. %	100.00%	100.13%	100.22%	99.96%	99.88%	99.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	3.20%	3.39%	3.64%	3.76%	3.65%	3.55%	3.41%	-
YoY %	-5.60%	-6.87%	-3.19%	3.01%	2.82%	4.11%	-	-
Horiz. %	93.84%	99.41%	106.74%	110.26%	107.04%	104.11%	100.00%	-
ROE	9.59%	9.51%	9.86%	10.22%	11.07%	11.90%	13.00%	-
YoY %	0.84%	-3.55%	-3.52%	-7.68%	-6.97%	-8.46%	-	-
Horiz. %	73.77%	73.15%	75.85%	78.62%	85.15%	91.54%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	517.05	469.45	445.93	446.74	491.44	537.71	582.36	-7.64%
YoY %	10.14%	5.27%	-0.18%	-9.10%	-8.61%	-7.67%	-	-
Horiz. %	88.79%	80.61%	76.57%	76.71%	84.39%	92.33%	100.00%	-
EPS	12.00	11.74	12.22	12.53	13.21	14.14	14.88	-13.39%
YoY %	2.21%	-3.93%	-2.47%	-5.15%	-6.58%	-4.97%	-	-
Horiz. %	80.65%	78.90%	82.12%	84.21%	88.78%	95.03%	100.00%	-
DPS	3.00	4.50	4.50	3.00	3.00	4.50	4.50	-23.74%
YoY %	-33.33%	0.00%	50.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	100.00%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.2509	1.2344	1.2403	1.226	1.1934	1.188	1.1452	6.07%
YoY %	1.34%	-0.48%	1.17%	2.73%	0.45%	3.74%	-	-
Horiz. %	109.23%	107.79%	108.30%	107.06%	104.21%	103.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 436,115
RPS	517.46	470.47	447.27	446.93	491.26	538.07	582.84	-7.64%
YoY %	9.99%	5.19%	0.08%	-9.02%	-8.70%	-7.68%	-	-
Horiz. %	88.78%	80.72%	76.74%	76.68%	84.29%	92.32%	100.00%	-
EPS	12.01	11.76	12.26	12.53	13.21	14.15	14.90	-13.42%
YoY %	2.13%	-4.08%	-2.15%	-5.15%	-6.64%	-5.03%	-	-
Horiz. %	80.60%	78.93%	82.28%	84.09%	88.66%	94.97%	100.00%	-
DPS	3.00	4.50	4.50	3.00	3.00	4.50	4.51	-23.85%
YoY %	-33.33%	0.00%	50.00%	0.00%	-33.33%	-0.22%	-	-
Horiz. %	66.52%	99.78%	99.78%	66.52%	66.52%	99.78%	100.00%	-
NAPS	1.2519	1.2371	1.244	1.2265	1.193	1.1888	1.1462	6.07%
YoY %	1.20%	-0.55%	1.43%	2.81%	0.35%	3.72%	-	-
Horiz. %	109.22%	107.93%	108.53%	107.01%	104.08%	103.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.85	0.98	0.78	0.75	0.72	0.42	0.44	-
P/RPS	0.16	0.21	0.17	0.17	0.15	0.08	0.08	58.94%
YoY %	-23.81%	23.53%	0.00%	13.33%	87.50%	0.00%	-	-
Horiz. %	200.00%	262.50%	212.50%	212.50%	187.50%	100.00%	100.00%	-
P/EPS	7.08	8.35	6.38	5.99	5.45	2.97	2.96	79.13%
YoY %	-15.21%	30.88%	6.51%	9.91%	83.50%	0.34%	-	-
Horiz. %	239.19%	282.09%	215.54%	202.36%	184.12%	100.34%	100.00%	-
EY	14.11	11.98	15.67	16.71	18.35	33.67	33.83	-44.26%
YoY %	17.78%	-23.55%	-6.22%	-8.94%	-45.50%	-0.47%	-	-
Horiz. %	41.71%	35.41%	46.32%	49.39%	54.24%	99.53%	100.00%	-
DY	3.53	4.59	5.77	4.00	4.17	10.71	10.23	-50.89%
YoY %	-23.09%	-20.45%	44.25%	-4.08%	-61.06%	4.69%	-	-
Horiz. %	34.51%	44.87%	56.40%	39.10%	40.76%	104.69%	100.00%	-
P/NAPS	0.68	0.79	0.63	0.61	0.60	0.35	0.38	47.55%
YoY %	-13.92%	25.40%	3.28%	1.67%	71.43%	-7.89%	-	-
Horiz. %	178.95%	207.89%	165.79%	160.53%	157.89%	92.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/05/10	23/02/10	30/11/09	21/08/09	29/05/09	20/02/09	-
Price	0.86	0.86	0.90	0.79	0.75	0.64	0.43	-
P/RPS	0.17	0.18	0.20	0.18	0.15	0.12	0.07	80.96%
YoY %	-5.56%	-10.00%	11.11%	20.00%	25.00%	71.43%	-	-
Horiz. %	242.86%	257.14%	285.71%	257.14%	214.29%	171.43%	100.00%	-
P/EPS	7.17	7.33	7.36	6.31	5.68	4.53	2.89	83.57%
YoY %	-2.18%	-0.41%	16.64%	11.09%	25.39%	56.75%	-	-
Horiz. %	248.10%	253.63%	254.67%	218.34%	196.54%	156.75%	100.00%	-
EY	13.95	13.65	13.58	15.86	17.61	22.09	34.61	-45.52%
YoY %	2.20%	0.52%	-14.38%	-9.94%	-20.28%	-36.17%	-	-
Horiz. %	40.31%	39.44%	39.24%	45.82%	50.88%	63.83%	100.00%	-
DY	3.49	5.23	5.00	3.80	4.00	7.03	10.47	-52.02%
YoY %	-33.27%	4.60%	31.58%	-5.00%	-43.10%	-32.86%	-	-
Horiz. %	33.33%	49.95%	47.76%	36.29%	38.20%	67.14%	100.00%	-
P/NAPS	0.69	0.70	0.73	0.64	0.63	0.54	0.38	48.99%
YoY %	-1.43%	-4.11%	14.06%	1.59%	16.67%	42.11%	-	-
Horiz. %	181.58%	184.21%	192.11%	168.42%	165.79%	142.11%	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