[LEADER] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,821,735 2,365,016 1,602,761 1,267,711 1,009,161 1,055,603 1,137,196 16.34%
PBT 94,533 65,764 46,969 25,446 -92,169 47,476 18,927 30.72%
Tax -21,366 -10,103 -6,315 -10,284 -5,975 -22,778 -9,115 15.24%
NP 73,167 55,661 40,654 15,162 -98,144 24,698 9,812 39.75%
-
NP to SH 54,246 35,315 21,883 15,162 -98,144 24,698 9,812 32.95%
-
Tax Rate 22.60% 15.36% 13.45% 40.41% - 47.98% 48.16% -
Total Cost 2,748,568 2,309,355 1,562,107 1,252,549 1,107,305 1,030,905 1,127,384 16.00%
-
Net Worth 442,884 371,244 344,866 336,447 327,392 431,979 423,006 0.76%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 13,091 6,547 - - - - - -
Div Payout % 24.13% 18.54% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 442,884 371,244 344,866 336,447 327,392 431,979 423,006 0.76%
NOSH 436,382 436,501 436,540 436,945 436,522 436,343 436,088 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.59% 2.35% 2.54% 1.20% -9.73% 2.34% 0.86% -
ROE 12.25% 9.51% 6.35% 4.51% -29.98% 5.72% 2.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 646.62 541.81 367.15 290.13 231.18 241.92 260.77 16.33%
EPS 12.43 8.09 5.01 3.47 -22.49 5.66 2.25 32.94%
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0149 0.8505 0.79 0.77 0.75 0.99 0.97 0.75%
Adjusted Per Share Value based on latest NOSH - 438,266
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 647.28 542.52 367.66 290.80 231.49 242.15 260.86 16.34%
EPS 12.44 8.10 5.02 3.48 -22.51 5.67 2.25 32.95%
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0159 0.8516 0.7911 0.7718 0.751 0.9909 0.9703 0.76%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.09 0.56 0.32 0.41 0.63 0.47 0.00 -
P/RPS 0.17 0.10 0.09 0.14 0.27 0.19 0.00 -
P/EPS 8.77 6.92 6.38 11.82 -2.80 8.30 0.00 -
EY 11.40 14.45 15.67 8.46 -35.69 12.04 0.00 -
DY 2.75 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.66 0.41 0.53 0.84 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 -
Price 0.93 0.62 0.39 0.49 0.65 0.51 0.00 -
P/RPS 0.14 0.11 0.11 0.17 0.28 0.21 0.00 -
P/EPS 7.48 7.66 7.78 14.12 -2.89 9.01 0.00 -
EY 13.37 13.05 12.85 7.08 -34.59 11.10 0.00 -
DY 3.23 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 0.49 0.64 0.87 0.52 0.00 -

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