[LEADER] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2094.14%
YoY- -397.76%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,365,016 1,602,761 1,267,711 1,009,161 1,055,603 1,137,196 967,767 16.05%
PBT 65,764 46,969 25,446 -92,169 48,209 18,927 4,824 54.52%
Tax -10,103 -6,315 -10,284 -5,975 -19,622 -6,682 37,776 -
NP 55,661 40,654 15,162 -98,144 28,587 12,245 42,600 4.55%
-
NP to SH 35,335 21,883 15,162 -98,144 32,961 9,812 232 131.00%
-
Tax Rate 15.36% 13.45% 40.41% - 40.70% 35.30% -783.08% -
Total Cost 2,309,355 1,562,107 1,252,549 1,107,305 1,027,016 1,124,951 925,167 16.46%
-
Net Worth 370,711 345,245 337,465 327,411 459,752 423,214 419,140 -2.02%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,538 - - - - - - -
Div Payout % 18.50% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 370,711 345,245 337,465 327,411 459,752 423,214 419,140 -2.02%
NOSH 436,130 437,019 438,266 436,548 433,728 436,303 436,604 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.35% 2.54% 1.20% -9.73% 2.71% 1.08% 4.40% -
ROE 9.53% 6.34% 4.49% -29.98% 7.17% 2.32% 0.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 542.27 366.75 289.26 231.17 243.38 260.64 221.66 16.07%
EPS 8.10 5.01 3.46 -22.48 7.60 2.25 0.05 133.39%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.77 0.75 1.06 0.97 0.96 -2.00%
Adjusted Per Share Value based on latest NOSH - 436,548
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 542.52 367.66 290.80 231.49 242.15 260.86 222.00 16.05%
EPS 8.11 5.02 3.48 -22.51 7.56 2.25 0.05 133.43%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8504 0.792 0.7741 0.7511 1.0546 0.9708 0.9615 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.56 0.32 0.41 0.63 0.47 0.00 0.00 -
P/RPS 0.10 0.09 0.14 0.27 0.19 0.00 0.00 -
P/EPS 6.91 6.39 11.85 -2.80 6.18 0.00 0.00 -
EY 14.47 15.65 8.44 -35.69 16.17 0.00 0.00 -
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.53 0.84 0.44 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 19/02/01 -
Price 0.62 0.39 0.49 0.65 0.51 0.00 0.00 -
P/RPS 0.11 0.11 0.17 0.28 0.21 0.00 0.00 -
P/EPS 7.65 7.79 14.16 -2.89 6.71 0.00 0.00 -
EY 13.07 12.84 7.06 -34.59 14.90 0.00 0.00 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.49 0.64 0.87 0.48 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