[LEONFB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 885.08%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 554,176 498,716 486,577 499,456 509,776 505,404 504,225 6.49%
PBT 50,384 38,129 32,752 33,810 5,364 25,765 27,813 48.55%
Tax -15,016 -10,451 -9,088 -9,380 -2,884 -7,286 -7,724 55.70%
NP 35,368 27,678 23,664 24,430 2,480 18,479 20,089 45.75%
-
NP to SH 35,368 27,678 23,664 24,430 2,480 18,479 20,089 45.75%
-
Tax Rate 29.80% 27.41% 27.75% 27.74% 53.77% 28.28% 27.77% -
Total Cost 518,808 471,038 462,913 475,026 507,296 486,925 484,136 4.71%
-
Net Worth 266,600 257,299 248,000 241,799 235,599 235,599 232,500 9.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 266,600 257,299 248,000 241,799 235,599 235,599 232,500 9.54%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.38% 5.55% 4.86% 4.89% 0.49% 3.66% 3.98% -
ROE 13.27% 10.76% 9.54% 10.10% 1.05% 7.84% 8.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 178.77 160.88 156.96 161.11 164.44 163.03 162.65 6.49%
EPS 11.40 8.93 7.64 7.88 0.80 5.96 6.48 45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.80 0.78 0.76 0.76 0.75 9.54%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 171.04 153.92 150.18 154.15 157.34 155.99 155.63 6.49%
EPS 10.92 8.54 7.30 7.54 0.77 5.70 6.20 45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8228 0.7941 0.7654 0.7463 0.7272 0.7272 0.7176 9.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.66 0.465 0.535 0.45 0.47 0.45 0.435 -
P/RPS 0.37 0.29 0.34 0.28 0.29 0.28 0.27 23.35%
P/EPS 5.78 5.21 7.01 5.71 58.75 7.55 6.71 -9.45%
EY 17.29 19.20 14.27 17.51 1.70 13.25 14.90 10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.67 0.58 0.62 0.59 0.58 20.77%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 -
Price 0.71 0.575 0.515 0.48 0.49 0.47 0.475 -
P/RPS 0.40 0.36 0.33 0.30 0.30 0.29 0.29 23.88%
P/EPS 6.22 6.44 6.75 6.09 61.25 7.88 7.33 -10.36%
EY 16.07 15.53 14.82 16.42 1.63 12.68 13.64 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.69 0.64 0.62 0.64 0.62 0.63 20.15%

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