[LEADER] YoY TTM 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- -84.26%
YoY- -85.72%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,944,684 1,399,302 1,124,206 1,005,089 1,104,409 1,065,874 1,006,166 11.60%
PBT 59,604 32,588 -84,115 22,030 39,112 -12,452 -166,763 -
Tax -7,649 -9,861 -4,629 -16,780 -6,721 21,695 203,409 -
NP 51,955 22,727 -88,744 5,250 32,391 9,243 36,646 5.98%
-
NP to SH 29,774 14,706 -88,744 5,250 36,765 -21,482 -148,177 -
-
Tax Rate 12.83% 30.26% - 76.17% 17.18% - - -
Total Cost 1,892,729 1,376,575 1,212,950 999,839 1,072,018 1,056,631 969,520 11.78%
-
Net Worth 357,440 343,724 335,927 133,170 449,618 416,606 462,437 -4.19%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,538 - - - - - - -
Div Payout % 21.96% - - - - - - -
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 357,440 343,724 335,927 133,170 449,618 416,606 462,437 -4.19%
NOSH 435,902 435,094 436,269 134,516 436,522 438,533 436,261 -0.01%
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 2.67% 1.62% -7.89% 0.52% 2.93% 0.87% 3.64% -
ROE 8.33% 4.28% -26.42% 3.94% 8.18% -5.16% -32.04% -
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 446.13 321.61 257.69 747.19 253.00 243.05 230.63 11.61%
EPS 6.83 3.38 -20.34 3.90 8.42 -4.90 -33.97 -
DPS 1.50 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 446.09 320.99 257.88 230.56 253.34 244.50 230.81 11.60%
EPS 6.83 3.37 -20.36 1.20 8.43 -4.93 -33.99 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8199 0.7885 0.7706 0.3055 1.0314 0.9557 1.0608 -4.20%
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 0.09 0.11 0.16 0.08 0.26 0.00 0.00 -
P/EPS 5.56 10.65 -2.02 15.89 7.96 0.00 0.00 -
EY 17.97 9.39 -49.61 6.29 12.57 0.00 0.00 -
DY 3.95 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 0.11 0.12 0.14 0.09 0.28 0.00 0.00 -
P/EPS 6.88 10.95 -1.82 17.42 8.31 0.00 0.00 -
EY 14.53 9.14 -54.98 5.74 12.03 0.00 0.00 -
DY 3.19 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