[LEADER] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 117.74%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,821,735 2,365,016 1,602,761 1,267,711 1,009,161 1,055,603 1,137,196 16.34%
PBT 94,534 65,764 46,969 25,446 -92,169 48,209 18,927 30.72%
Tax -21,366 -10,103 -6,315 -10,284 -5,975 -19,622 -6,682 21.36%
NP 73,168 55,661 40,654 15,162 -98,144 28,587 12,245 34.68%
-
NP to SH 54,247 35,335 21,883 15,162 -98,144 32,961 9,812 32.95%
-
Tax Rate 22.60% 15.36% 13.45% 40.41% - 40.70% 35.30% -
Total Cost 2,748,567 2,309,355 1,562,107 1,252,549 1,107,305 1,027,016 1,124,951 16.04%
-
Net Worth 443,346 370,711 345,245 337,465 327,411 459,752 423,214 0.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 19,629 6,538 - - - - - -
Div Payout % 36.19% 18.50% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 443,346 370,711 345,245 337,465 327,411 459,752 423,214 0.77%
NOSH 436,837 436,130 437,019 438,266 436,548 433,728 436,303 0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.59% 2.35% 2.54% 1.20% -9.73% 2.71% 1.08% -
ROE 12.24% 9.53% 6.34% 4.49% -29.98% 7.17% 2.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 645.95 542.27 366.75 289.26 231.17 243.38 260.64 16.32%
EPS 12.42 8.10 5.01 3.46 -22.48 7.60 2.25 32.92%
DPS 4.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0149 0.85 0.79 0.77 0.75 1.06 0.97 0.75%
Adjusted Per Share Value based on latest NOSH - 438,266
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 647.28 542.52 367.66 290.80 231.49 242.15 260.86 16.34%
EPS 12.44 8.11 5.02 3.48 -22.51 7.56 2.25 32.95%
DPS 4.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 0.8504 0.792 0.7741 0.7511 1.0546 0.9708 0.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.09 0.56 0.32 0.41 0.63 0.47 0.00 -
P/RPS 0.17 0.10 0.09 0.14 0.27 0.19 0.00 -
P/EPS 8.78 6.91 6.39 11.85 -2.80 6.18 0.00 -
EY 11.39 14.47 15.65 8.44 -35.69 16.17 0.00 -
DY 4.13 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.66 0.41 0.53 0.84 0.44 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 13/02/07 14/02/06 21/02/05 27/02/04 21/02/03 26/02/02 -
Price 0.93 0.62 0.39 0.49 0.65 0.51 0.00 -
P/RPS 0.14 0.11 0.11 0.17 0.28 0.21 0.00 -
P/EPS 7.49 7.65 7.79 14.16 -2.89 6.71 0.00 -
EY 13.35 13.07 12.84 7.06 -34.59 14.90 0.00 -
DY 4.84 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.73 0.49 0.64 0.87 0.48 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