[LEADER] QoQ TTM 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- 16.11%
YoY- 19.7%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,948,309 2,141,585 2,345,619 2,540,802 2,731,932 2,844,786 2,875,859 -22.84%
PBT 79,565 89,284 96,221 102,025 102,359 105,627 103,836 -16.24%
Tax -6,267 -11,172 -12,940 -15,482 -26,581 -26,209 -26,043 -61.27%
NP 73,298 78,112 83,281 86,543 75,778 79,418 77,793 -3.88%
-
NP to SH 54,644 57,567 61,683 64,936 55,925 59,721 57,512 -3.34%
-
Tax Rate 7.88% 12.51% 13.45% 15.17% 25.97% 24.81% 25.08% -
Total Cost 1,875,011 2,063,473 2,262,338 2,454,259 2,656,154 2,765,368 2,798,066 -23.40%
-
Net Worth 534,677 520,061 518,238 499,647 491,093 469,324 451,042 11.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,085 13,085 19,629 19,639 19,639 19,640 19,646 -23.71%
Div Payout % 23.95% 22.73% 31.82% 30.24% 35.12% 32.89% 34.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 534,677 520,061 518,238 499,647 491,093 469,324 451,042 11.99%
NOSH 436,115 435,781 436,227 436,297 436,139 436,256 436,929 -0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.76% 3.65% 3.55% 3.41% 2.77% 2.79% 2.71% -
ROE 10.22% 11.07% 11.90% 13.00% 11.39% 12.72% 12.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 446.74 491.44 537.71 582.36 626.39 652.09 658.20 -22.74%
EPS 12.53 13.21 14.14 14.88 12.82 13.69 13.16 -3.21%
DPS 3.00 3.00 4.50 4.50 4.50 4.50 4.50 -23.66%
NAPS 1.226 1.1934 1.188 1.1452 1.126 1.0758 1.0323 12.13%
Adjusted Per Share Value based on latest NOSH - 436,297
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 446.93 491.26 538.07 582.84 626.68 652.57 659.70 -22.84%
EPS 12.53 13.21 14.15 14.90 12.83 13.70 13.19 -3.36%
DPS 3.00 3.00 4.50 4.51 4.51 4.51 4.51 -23.77%
NAPS 1.2265 1.193 1.1888 1.1462 1.1265 1.0766 1.0347 11.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.17 0.15 0.08 0.08 0.09 0.10 0.14 13.80%
P/EPS 5.99 5.45 2.97 2.96 4.37 4.53 7.07 -10.45%
EY 16.71 18.35 33.67 33.83 22.90 22.08 14.15 11.71%
DY 4.00 4.17 10.71 10.23 8.04 7.26 4.84 -11.92%
P/NAPS 0.61 0.60 0.35 0.38 0.50 0.58 0.90 -22.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.18 0.15 0.12 0.07 0.07 0.09 0.14 18.22%
P/EPS 6.31 5.68 4.53 2.89 3.43 4.38 6.76 -4.48%
EY 15.86 17.61 22.09 34.61 29.14 22.82 14.79 4.76%
DY 3.80 4.00 7.03 10.47 10.23 7.50 5.06 -17.36%
P/NAPS 0.64 0.63 0.54 0.38 0.39 0.56 0.86 -17.86%

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