[LEADER] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[LEADER] LEADER UNIVERSAL HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.59%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
LEADER's Result
LEADER's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 3,568,766 2,494,025 1,949,800 2,540,802 2,821,735 2,365,016 1,602,761 14.26%
PBT 66,438 66,993 76,841 102,025 94,534 65,764 46,969 5.94%
Tax 5,375 2,988 -5,875 -15,482 -21,366 -10,103 -6,315 -
NP 71,813 69,981 70,966 86,543 73,168 55,661 40,654 9.94%
-
NP to SH 50,830 49,680 53,446 64,936 54,247 35,335 21,883 15.07%
-
Tax Rate -8.09% -4.46% 7.65% 15.17% 22.60% 15.36% 13.45% -
Total Cost 3,496,953 2,424,044 1,878,834 2,454,259 2,748,567 2,309,355 1,562,107 14.36%
-
Net Worth 617,589 567,740 542,310 499,647 443,346 370,711 345,245 10.17%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 6,553 19,621 19,639 19,629 6,538 - -
Div Payout % - 13.19% 36.71% 30.24% 36.19% 18.50% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 617,589 567,740 542,310 499,647 443,346 370,711 345,245 10.17%
NOSH 435,935 435,483 437,241 436,297 436,837 436,130 437,019 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.01% 2.81% 3.64% 3.41% 2.59% 2.35% 2.54% -
ROE 8.23% 8.75% 9.86% 13.00% 12.24% 9.53% 6.34% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 818.65 572.70 445.93 582.36 645.95 542.27 366.75 14.31%
EPS 11.66 11.41 12.22 14.88 12.42 8.10 5.01 15.11%
DPS 0.00 1.50 4.50 4.50 4.50 1.50 0.00 -
NAPS 1.4167 1.3037 1.2403 1.1452 1.0149 0.85 0.79 10.21%
Adjusted Per Share Value based on latest NOSH - 435,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 818.65 572.11 447.27 582.84 647.28 542.52 367.66 14.26%
EPS 11.66 11.40 12.26 14.90 12.44 8.11 5.02 15.07%
DPS 0.00 1.50 4.50 4.51 4.50 1.50 0.00 -
NAPS 1.4167 1.3024 1.244 1.1462 1.017 0.8504 0.792 10.17%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.01 0.85 0.78 0.44 1.09 0.56 0.32 -
P/RPS 0.12 0.15 0.17 0.08 0.17 0.10 0.09 4.90%
P/EPS 8.66 7.45 6.38 2.96 8.78 6.91 6.39 5.19%
EY 11.54 13.42 15.67 33.83 11.39 14.47 15.65 -4.94%
DY 0.00 1.76 5.77 10.23 4.13 2.68 0.00 -
P/NAPS 0.71 0.65 0.63 0.38 1.07 0.66 0.41 9.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 23/02/10 20/02/09 28/02/08 13/02/07 14/02/06 -
Price 1.05 0.84 0.90 0.43 0.93 0.62 0.39 -
P/RPS 0.13 0.15 0.20 0.07 0.14 0.11 0.11 2.82%
P/EPS 9.01 7.36 7.36 2.89 7.49 7.65 7.79 2.45%
EY 11.10 13.58 13.58 34.61 13.35 13.07 12.84 -2.39%
DY 0.00 1.79 5.00 10.47 4.84 2.42 0.00 -
P/NAPS 0.74 0.64 0.73 0.38 0.92 0.73 0.49 7.10%

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