[LEADER] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -111.89%
YoY- -102.42%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,351,902 1,555,898 1,247,598 991,301 1,086,792 1,157,708 956,194 16.17%
PBT 69,018 46,868 24,285 8,997 60,996 22,776 51,489 5.00%
Tax -10,702 -6,418 -8,452 -10,037 -17,956 -21,968 -13,457 -3.74%
NP 58,316 40,449 15,833 -1,040 43,040 808 38,032 7.38%
-
NP to SH 35,512 23,044 15,833 -1,040 43,040 808 38,032 -1.13%
-
Tax Rate 15.51% 13.69% 34.80% 111.56% 29.44% 96.45% 26.14% -
Total Cost 2,293,586 1,515,449 1,231,765 992,341 1,043,752 1,156,900 918,162 16.47%
-
Net Worth 366,763 353,515 340,533 424,666 454,199 415,542 449,231 -3.32%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,732 - - - - - - -
Div Payout % 24.59% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 366,763 353,515 340,533 424,666 454,199 415,542 449,231 -3.32%
NOSH 436,622 436,439 436,580 433,333 436,730 432,857 436,146 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.48% 2.60% 1.27% -0.10% 3.96% 0.07% 3.98% -
ROE 9.68% 6.52% 4.65% -0.24% 9.48% 0.19% 8.47% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 538.66 356.50 285.77 228.76 248.85 267.46 219.24 16.15%
EPS 8.13 5.28 3.63 -0.24 9.87 0.19 8.72 -1.16%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.78 0.98 1.04 0.96 1.03 -3.33%
Adjusted Per Share Value based on latest NOSH - 438,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 539.51 356.91 286.19 227.40 249.30 265.57 219.34 16.17%
EPS 8.15 5.29 3.63 -0.24 9.87 0.19 8.72 -1.11%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8413 0.8109 0.7812 0.9742 1.0419 0.9532 1.0305 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.44 0.33 0.40 0.60 0.50 0.00 0.00 -
P/RPS 0.08 0.09 0.14 0.26 0.20 0.00 0.00 -
P/EPS 5.41 6.25 11.03 -250.00 5.07 0.00 0.00 -
EY 18.48 16.00 9.07 -0.40 19.71 0.00 0.00 -
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.51 0.61 0.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 15/11/05 30/11/04 17/11/03 26/11/02 28/11/01 29/11/00 -
Price 0.52 0.31 0.44 0.61 0.51 0.00 0.00 -
P/RPS 0.10 0.09 0.15 0.27 0.20 0.00 0.00 -
P/EPS 6.39 5.87 12.13 -254.17 5.18 0.00 0.00 -
EY 15.64 17.03 8.24 -0.39 19.32 0.00 0.00 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.56 0.62 0.49 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