[LEADER] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.87%
YoY- 124.06%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,731,932 2,711,916 2,199,764 1,498,936 1,201,384 983,985 1,083,702 16.64%
PBT 102,359 90,848 63,582 42,383 -80,703 9,210 47,592 13.60%
Tax -26,581 -12,822 -9,528 -8,759 -4,786 -13,683 -6,106 27.75%
NP 75,778 78,026 54,054 33,624 -85,489 -4,473 41,486 10.55%
-
NP to SH 55,925 59,329 31,254 20,570 -85,489 -4,473 45,860 3.35%
-
Tax Rate 25.97% 14.11% 14.99% 20.67% - 148.57% 12.83% -
Total Cost 2,656,154 2,633,890 2,145,710 1,465,312 1,286,873 988,458 1,042,216 16.85%
-
Net Worth 491,093 415,582 366,172 353,185 343,344 430,220 453,784 1.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,639 19,629 6,538 - - - - -
Div Payout % 35.12% 33.09% 20.92% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 491,093 415,582 366,172 353,185 343,344 430,220 453,784 1.32%
NOSH 436,139 436,170 435,919 436,031 440,185 438,999 436,331 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.77% 2.88% 2.46% 2.24% -7.12% -0.45% 3.83% -
ROE 11.39% 14.28% 8.54% 5.82% -24.90% -1.04% 10.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 626.39 621.76 504.63 343.77 272.93 224.14 248.37 16.65%
EPS 12.82 13.60 7.17 4.72 -19.42 -1.02 10.51 3.36%
DPS 4.50 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.126 0.9528 0.84 0.81 0.78 0.98 1.04 1.33%
Adjusted Per Share Value based on latest NOSH - 436,031
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 626.68 622.09 504.61 343.84 275.59 225.72 248.59 16.64%
EPS 12.83 13.61 7.17 4.72 -19.61 -1.03 10.52 3.36%
DPS 4.51 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.1265 0.9533 0.84 0.8102 0.7876 0.9869 1.0409 1.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.56 1.09 0.44 0.33 0.40 0.60 0.50 -
P/RPS 0.09 0.18 0.09 0.10 0.15 0.27 0.20 -12.45%
P/EPS 4.37 8.01 6.14 7.00 -2.06 -58.89 4.76 -1.41%
EY 22.90 12.48 16.29 14.30 -48.55 -1.70 21.02 1.43%
DY 8.04 4.13 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.14 0.52 0.41 0.51 0.61 0.48 0.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 17/11/06 15/11/05 30/11/04 17/11/03 26/11/02 -
Price 0.44 1.05 0.52 0.31 0.44 0.61 0.51 -
P/RPS 0.07 0.17 0.10 0.09 0.16 0.27 0.21 -16.71%
P/EPS 3.43 7.72 7.25 6.57 -2.27 -59.87 4.85 -5.60%
EY 29.14 12.95 13.79 15.22 -44.14 -1.67 20.61 5.93%
DY 10.23 4.29 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.10 0.62 0.38 0.56 0.62 0.49 -3.72%

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