[LEADER] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 50.55%
YoY- -81.07%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,150,470 1,466,624 1,203,442 973,352 1,074,380 1,139,954 943,740 14.70%
PBT 67,490 42,220 27,936 11,828 64,186 23,816 58,368 2.44%
Tax -10,762 -8,094 -8,940 -11,632 -17,964 -22,104 -13,228 -3.37%
NP 56,728 34,126 18,996 196 46,222 1,712 45,140 3.87%
-
NP to SH 33,826 18,084 18,996 8,750 46,222 1,712 45,140 -4.69%
-
Tax Rate 15.95% 19.17% 32.00% 98.34% 27.99% 92.81% 22.66% -
Total Cost 2,093,742 1,432,498 1,184,446 973,156 1,028,158 1,138,242 898,600 15.13%
-
Net Worth 357,439 345,081 335,479 21,656,250 449,138 406,599 462,750 -4.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,077 - - - - - - -
Div Payout % 38.66% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 357,439 345,081 335,479 21,656,250 449,138 406,599 462,750 -4.21%
NOSH 435,902 436,811 435,688 21,875,000 436,056 427,999 436,557 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.64% 2.33% 1.58% 0.02% 4.30% 0.15% 4.78% -
ROE 9.46% 5.24% 5.66% 0.04% 10.29% 0.42% 9.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 493.34 335.76 276.22 4.45 246.39 266.34 216.18 14.73%
EPS 7.76 4.14 4.36 0.04 10.60 0.40 10.34 -4.66%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.99 1.03 0.95 1.06 -4.18%
Adjusted Per Share Value based on latest NOSH - 134,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 493.30 336.43 276.06 223.28 246.45 261.50 216.49 14.70%
EPS 7.76 4.15 4.36 2.01 10.60 0.39 10.35 -4.68%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.7916 0.7696 49.6777 1.0303 0.9327 1.0615 -4.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.38 0.36 0.41 0.62 0.67 0.00 0.00 -
P/RPS 0.08 0.11 0.15 13.93 0.27 0.00 0.00 -
P/EPS 4.90 8.70 9.40 1,550.00 6.32 0.00 0.00 -
EY 20.42 11.50 10.63 0.06 15.82 0.00 0.00 -
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.53 0.63 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 28/08/01 29/08/00 -
Price 0.47 0.37 0.37 0.68 0.70 0.00 0.00 -
P/RPS 0.10 0.11 0.13 15.28 0.28 0.00 0.00 -
P/EPS 6.06 8.94 8.49 1,700.00 6.60 0.00 0.00 -
EY 16.51 11.19 11.78 0.06 15.14 0.00 0.00 -
DY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.69 0.68 0.00 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