[LEONFB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 45.57%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 561,332 489,194 486,373 486,222 445,524 455,267 457,602 14.60%
PBT 36,760 37,395 37,712 33,846 23,656 35,351 34,169 4.99%
Tax -10,212 -9,848 -9,929 -8,966 -6,564 -9,577 -9,453 5.28%
NP 26,548 27,547 27,782 24,880 17,092 25,774 24,716 4.88%
-
NP to SH 26,548 27,547 27,782 24,880 17,092 25,774 24,716 4.88%
-
Tax Rate 27.78% 26.34% 26.33% 26.49% 27.75% 27.09% 27.67% -
Total Cost 534,784 461,647 458,590 461,342 428,432 429,493 432,886 15.14%
-
Net Worth 229,400 223,200 220,099 210,800 207,700 201,499 195,299 11.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 3,100 4,133 - - 9,300 6,200 -
Div Payout % - 11.25% 14.88% - - 36.08% 25.08% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,400 223,200 220,099 210,800 207,700 201,499 195,299 11.33%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.73% 5.63% 5.71% 5.12% 3.84% 5.66% 5.40% -
ROE 11.57% 12.34% 12.62% 11.80% 8.23% 12.79% 12.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 181.07 157.80 156.89 156.85 143.72 146.86 147.61 14.60%
EPS 8.56 8.89 8.96 8.02 5.52 9.02 8.91 -2.63%
DPS 0.00 1.00 1.33 0.00 0.00 3.00 2.00 -
NAPS 0.74 0.72 0.71 0.68 0.67 0.65 0.63 11.33%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 164.61 143.46 142.63 142.59 130.65 133.51 134.19 14.60%
EPS 7.79 8.08 8.15 7.30 5.01 7.56 7.25 4.91%
DPS 0.00 0.91 1.21 0.00 0.00 2.73 1.82 -
NAPS 0.6727 0.6545 0.6455 0.6182 0.6091 0.5909 0.5727 11.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.51 0.505 0.64 0.525 0.565 0.47 0.475 -
P/RPS 0.28 0.32 0.41 0.33 0.39 0.32 0.32 -8.52%
P/EPS 5.96 5.68 7.14 6.54 10.25 5.65 5.96 0.00%
EY 16.79 17.60 14.00 15.29 9.76 17.69 16.79 0.00%
DY 0.00 1.98 2.08 0.00 0.00 6.38 4.21 -
P/NAPS 0.69 0.70 0.90 0.77 0.84 0.72 0.75 -5.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.54 0.55 0.57 0.535 0.535 0.515 0.475 -
P/RPS 0.30 0.35 0.36 0.34 0.37 0.35 0.32 -4.21%
P/EPS 6.31 6.19 6.36 6.67 9.70 6.19 5.96 3.88%
EY 15.86 16.16 15.72 15.00 10.31 16.14 16.79 -3.73%
DY 0.00 1.82 2.34 0.00 0.00 5.83 4.21 -
P/NAPS 0.73 0.76 0.80 0.79 0.80 0.79 0.75 -1.78%

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