[LEADER] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.06%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,711,916 2,584,703 2,476,862 2,365,016 2,199,764 1,944,684 1,768,385 32.94%
PBT 90,848 75,712 68,814 65,764 63,582 59,604 54,128 41.18%
Tax -12,822 -10,849 -10,064 -10,103 -9,528 -7,649 -6,965 50.15%
NP 78,026 64,863 58,750 55,661 54,054 51,955 47,163 39.83%
-
NP to SH 59,329 46,500 39,584 35,335 31,254 29,774 27,756 65.85%
-
Tax Rate 14.11% 14.33% 14.62% 15.36% 14.99% 12.83% 12.87% -
Total Cost 2,633,890 2,519,840 2,418,112 2,309,355 2,145,710 1,892,729 1,721,222 32.75%
-
Net Worth 415,582 393,024 383,504 370,711 366,172 357,440 353,080 11.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,629 13,087 13,075 6,538 6,538 6,538 - -
Div Payout % 33.09% 28.14% 33.03% 18.50% 20.92% 21.96% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 415,582 393,024 383,504 370,711 366,172 357,440 353,080 11.46%
NOSH 436,170 436,694 435,800 436,130 435,919 435,902 435,901 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.88% 2.51% 2.37% 2.35% 2.46% 2.67% 2.67% -
ROE 14.28% 11.83% 10.32% 9.53% 8.54% 8.33% 7.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 621.76 591.88 568.35 542.27 504.63 446.13 405.68 32.89%
EPS 13.60 10.65 9.08 8.10 7.17 6.83 6.37 65.72%
DPS 4.50 3.00 3.00 1.50 1.50 1.50 0.00 -
NAPS 0.9528 0.90 0.88 0.85 0.84 0.82 0.81 11.42%
Adjusted Per Share Value based on latest NOSH - 436,130
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 622.09 592.91 568.17 542.52 504.61 446.09 405.65 32.94%
EPS 13.61 10.67 9.08 8.11 7.17 6.83 6.37 65.81%
DPS 4.50 3.00 3.00 1.50 1.50 1.50 0.00 -
NAPS 0.9533 0.9016 0.8797 0.8504 0.84 0.8199 0.8099 11.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 0.85 0.67 0.56 0.44 0.38 0.37 -
P/RPS 0.18 0.14 0.12 0.10 0.09 0.09 0.09 58.67%
P/EPS 8.01 7.98 7.38 6.91 6.14 5.56 5.81 23.84%
EY 12.48 12.53 13.56 14.47 16.29 17.97 17.21 -19.26%
DY 4.13 3.53 4.48 2.68 3.41 3.95 0.00 -
P/NAPS 1.14 0.94 0.76 0.66 0.52 0.46 0.46 83.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 31/05/07 13/02/07 17/11/06 18/08/06 26/05/06 -
Price 1.05 0.94 0.69 0.62 0.52 0.47 0.40 -
P/RPS 0.17 0.16 0.12 0.11 0.10 0.11 0.10 42.39%
P/EPS 7.72 8.83 7.60 7.65 7.25 6.88 6.28 14.74%
EY 12.95 11.33 13.16 13.07 13.79 14.53 15.92 -12.84%
DY 4.29 3.19 4.35 2.42 2.88 3.19 0.00 -
P/NAPS 1.10 1.04 0.78 0.73 0.62 0.57 0.49 71.36%

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