[LEADER] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 26.84%
YoY- 108.93%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,365,016 2,199,764 1,944,684 1,768,385 1,602,761 1,498,936 1,399,302 41.75%
PBT 65,764 63,582 59,604 54,128 46,969 42,383 32,588 59.48%
Tax -10,103 -9,528 -7,649 -6,965 -6,315 -8,759 -9,861 1.62%
NP 55,661 54,054 51,955 47,163 40,654 33,624 22,727 81.39%
-
NP to SH 35,335 31,254 29,774 27,756 21,883 20,570 14,706 79.10%
-
Tax Rate 15.36% 14.99% 12.83% 12.87% 13.45% 20.67% 30.26% -
Total Cost 2,309,355 2,145,710 1,892,729 1,721,222 1,562,107 1,465,312 1,376,575 41.05%
-
Net Worth 370,711 366,172 357,440 353,080 345,245 353,185 343,724 5.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,538 6,538 6,538 - - - - -
Div Payout % 18.50% 20.92% 21.96% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 370,711 366,172 357,440 353,080 345,245 353,185 343,724 5.15%
NOSH 436,130 435,919 435,902 435,901 437,019 436,031 435,094 0.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.35% 2.46% 2.67% 2.67% 2.54% 2.24% 1.62% -
ROE 9.53% 8.54% 8.33% 7.86% 6.34% 5.82% 4.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 542.27 504.63 446.13 405.68 366.75 343.77 321.61 41.52%
EPS 8.10 7.17 6.83 6.37 5.01 4.72 3.38 78.79%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.82 0.81 0.79 0.81 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 435,901
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 542.52 504.61 446.09 405.65 367.66 343.84 320.99 41.75%
EPS 8.11 7.17 6.83 6.37 5.02 4.72 3.37 79.29%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8504 0.84 0.8199 0.8099 0.792 0.8102 0.7885 5.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.44 0.38 0.37 0.32 0.33 0.36 -
P/RPS 0.10 0.09 0.09 0.09 0.09 0.10 0.11 -6.14%
P/EPS 6.91 6.14 5.56 5.81 6.39 7.00 10.65 -24.99%
EY 14.47 16.29 17.97 17.21 15.65 14.30 9.39 33.30%
DY 2.68 3.41 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.46 0.46 0.41 0.41 0.46 27.12%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 17/11/06 18/08/06 26/05/06 14/02/06 15/11/05 24/08/05 -
Price 0.62 0.52 0.47 0.40 0.39 0.31 0.37 -
P/RPS 0.11 0.10 0.11 0.10 0.11 0.09 0.12 -5.62%
P/EPS 7.65 7.25 6.88 6.28 7.79 6.57 10.95 -21.21%
EY 13.07 13.79 14.53 15.92 12.84 15.22 9.14 26.84%
DY 2.42 2.88 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.62 0.57 0.49 0.49 0.38 0.47 34.00%

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
Post a Comment