[LEADER] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[LEADER] LEADER UNIVERSAL HOLDINGS BHD

Announcement Date

22-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 116.44%

YoY- 19.48%

Quarter Report

LEADER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	1,899,496	1,224,735	918,756	1,317,973	1,294,922	1,075,235	733,312	17.18%
YoY %	55.09%	33.30%	-30.29%	1.78%	20.43%	46.63%	-	-
Horiz. %	259.03%	167.01%	125.29%	179.73%	176.59%	146.63%	100.00%	-
PBT	45,823	40,373	42,045	54,786	43,693	33,745	21,110	13.78%
YoY %	13.50%	-3.98%	-23.26%	25.39%	29.48%	59.85%	-	-
Horiz. %	217.07%	191.25%	199.17%	259.53%	206.98%	159.85%	100.00%	-
Tax	-7,079	-3,702	-6,660	-10,970	-6,127	-5,381	-4,047	9.76%
YoY %	-91.22%	44.41%	39.29%	-79.04%	-13.86%	-32.96%	-	-
Horiz. %	174.92%	91.48%	164.57%	271.06%	151.40%	132.96%	100.00%	-
NP	38,744	36,671	35,385	43,816	37,566	28,364	17,063	14.63%
YoY %	5.65%	3.63%	-19.24%	16.64%	32.44%	66.23%	-	-
Horiz. %	227.06%	214.92%	207.38%	256.79%	220.16%	166.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,916	25,100	26,203	33,572	28,098	16,913	9,042	20.65%
YoY %	11.22%	-4.21%	-21.95%	19.48%	66.13%	87.05%	-	-
Horiz. %	308.74%	277.59%	289.79%	371.29%	310.75%	187.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	9.17%	15.84%	20.02%	14.02%	15.95%	19.17%	-
YoY %	68.48%	-42.11%	-20.88%	42.80%	-12.10%	-16.80%	-	-
Horiz. %	80.59%	47.84%	82.63%	104.43%	73.14%	83.20%	100.00%	-
Total Cost	1,860,752	1,188,064	883,371	1,274,157	1,257,356	1,046,871	716,249	17.23%
YoY %	56.62%	34.49%	-30.67%	1.34%	20.11%	46.16%	-	-
Horiz. %	259.79%	165.87%	123.33%	177.89%	175.55%	146.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	594,305	546,045	521,177	469,658	392,673	357,439	345,081	9.47%
YoY %	8.84%	4.77%	10.97%	19.61%	9.86%	3.58%	-	-
Horiz. %	172.22%	158.24%	151.03%	136.10%	113.79%	103.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	6,547	6,550	6,548	6,544	6,538	-	-
YoY %	-	-0.05%	0.03%	0.06%	0.09%	0.00%	-	-
Horiz. %	-	100.14%	100.18%	100.15%	100.09%	100.00%	-	-
Div Payout %	-	26.09%	25.00%	19.51%	23.29%	38.66%	-	-
YoY %	-	4.36%	28.14%	-16.23%	-39.76%	0.00%	-	-
Horiz. %	-	67.49%	64.67%	50.47%	60.24%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	594,305	546,045	521,177	469,658	392,673	357,439	345,081	9.47%
YoY %	8.84%	4.77%	10.97%	19.61%	9.86%	3.58%	-	-
Horiz. %	172.22%	158.24%	151.03%	136.10%	113.79%	103.58%	100.00%	-
NOSH	436,187	436,521	436,716	436,566	436,304	435,902	436,811	-0.02%
YoY %	-0.08%	-0.04%	0.03%	0.06%	0.09%	-0.21%	-	-
Horiz. %	99.86%	99.93%	99.98%	99.94%	99.88%	99.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	2.04%	2.99%	3.85%	3.32%	2.90%	2.64%	2.33%	-
YoY %	-31.77%	-22.34%	15.96%	14.48%	9.85%	13.30%	-	-
Horiz. %	87.55%	128.33%	165.24%	142.49%	124.46%	113.30%	100.00%	-
ROE	4.70%	4.60%	5.03%	7.15%	7.16%	4.73%	2.62%	-
YoY %	2.17%	-8.55%	-29.65%	-0.14%	51.37%	80.53%	-	-
Horiz. %	179.39%	175.57%	191.98%	272.90%	273.28%	180.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	435.48	280.57	210.38	301.89	296.79	246.67	167.88	17.20%
YoY %	55.21%	33.36%	-30.31%	1.72%	20.32%	46.93%	-	-
Horiz. %	259.40%	167.13%	125.32%	179.82%	176.79%	146.93%	100.00%	-
EPS	6.40	5.75	6.00	7.69	6.44	3.88	2.07	20.68%
YoY %	11.30%	-4.17%	-21.98%	19.41%	65.98%	87.44%	-	-
Horiz. %	309.18%	277.78%	289.86%	371.50%	311.11%	187.44%	100.00%	-
DPS	0.00	1.50	1.50	1.50	1.50	1.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.3625	1.2509	1.1934	1.0758	0.90	0.82	0.79	9.50%
YoY %	8.92%	4.82%	10.93%	19.53%	9.76%	3.80%	-	-
Horiz. %	172.47%	158.34%	151.06%	136.18%	113.92%	103.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 436,256
RPS	435.73	280.94	210.76	302.33	297.04	246.65	168.22	17.18%
YoY %	55.10%	33.30%	-30.29%	1.78%	20.43%	46.62%	-	-
Horiz. %	259.02%	167.01%	125.29%	179.72%	176.58%	146.62%	100.00%	-
EPS	6.40	5.76	6.01	7.70	6.45	3.88	2.07	20.68%
YoY %	11.11%	-4.16%	-21.95%	19.38%	66.24%	87.44%	-	-
Horiz. %	309.18%	278.26%	290.34%	371.98%	311.59%	187.44%	100.00%	-
DPS	0.00	1.50	1.50	1.50	1.50	1.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.3633	1.2526	1.1955	1.0774	0.9008	0.8199	0.7916	9.47%
YoY %	8.84%	4.78%	10.96%	19.60%	9.87%	3.58%	-	-
Horiz. %	172.22%	158.24%	151.02%	136.10%	113.79%	103.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.835	0.85	0.72	0.62	0.85	0.38	0.36	-
P/RPS	0.19	0.30	0.34	0.21	0.29	0.15	0.21	-1.65%
YoY %	-36.67%	-11.76%	61.90%	-27.59%	93.33%	-28.57%	-	-
Horiz. %	90.48%	142.86%	161.90%	100.00%	138.10%	71.43%	100.00%	-
P/EPS	13.05	14.78	12.00	8.06	13.20	9.79	17.39	-4.67%
YoY %	-11.71%	23.17%	48.88%	-38.94%	34.83%	-43.70%	-	-
Horiz. %	75.04%	84.99%	69.01%	46.35%	75.91%	56.30%	100.00%	-
EY	7.66	6.76	8.33	12.40	7.58	10.21	5.75	4.89%
YoY %	13.31%	-18.85%	-32.82%	63.59%	-25.76%	77.57%	-	-
Horiz. %	133.22%	117.57%	144.87%	215.65%	131.83%	177.57%	100.00%	-
DY	0.00	1.76	2.08	2.42	1.76	3.95	0.00	-
YoY %	0.00%	-15.38%	-14.05%	37.50%	-55.44%	0.00%	-	-
Horiz. %	0.00%	44.56%	52.66%	61.27%	44.56%	100.00%	-	-
P/NAPS	0.61	0.68	0.60	0.58	0.94	0.46	0.46	4.81%
YoY %	-10.29%	13.33%	3.45%	-38.30%	104.35%	0.00%	-	-
Horiz. %	132.61%	147.83%	130.43%	126.09%	204.35%	100.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	15/08/11	23/08/10	21/08/09	22/08/08	21/08/07	18/08/06	24/08/05	-
Price	0.795	0.86	0.75	0.60	0.94	0.47	0.37	-
P/RPS	0.18	0.31	0.36	0.20	0.32	0.19	0.22	-3.28%
YoY %	-41.94%	-13.89%	80.00%	-37.50%	68.42%	-13.64%	-	-
Horiz. %	81.82%	140.91%	163.64%	90.91%	145.45%	86.36%	100.00%	-
P/EPS	12.42	14.96	12.50	7.80	14.60	12.11	17.87	-5.88%
YoY %	-16.98%	19.68%	60.26%	-46.58%	20.56%	-32.23%	-	-
Horiz. %	69.50%	83.72%	69.95%	43.65%	81.70%	67.77%	100.00%	-
EY	8.05	6.69	8.00	12.82	6.85	8.26	5.59	6.26%
YoY %	20.33%	-16.37%	-37.60%	87.15%	-17.07%	47.76%	-	-
Horiz. %	144.01%	119.68%	143.11%	229.34%	122.54%	147.76%	100.00%	-
DY	0.00	1.74	2.00	2.50	1.60	3.19	0.00	-
YoY %	0.00%	-13.00%	-20.00%	56.25%	-49.84%	0.00%	-	-
Horiz. %	0.00%	54.55%	62.70%	78.37%	50.16%	100.00%	-	-
P/NAPS	0.58	0.69	0.63	0.56	1.04	0.57	0.47	3.56%
YoY %	-15.94%	9.52%	12.50%	-46.15%	82.46%	21.28%	-	-
Horiz. %	123.40%	146.81%	134.04%	119.15%	221.28%	121.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos