[LEONFB] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 80.68%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 845,916 589,577 520,818 453,586 480,152 607,122 610,053 24.32%
PBT 170,100 33,497 19,556 11,368 8,304 10,977 18,005 346.28%
Tax -25,660 -4,922 -5,562 -3,934 -4,052 -5,444 -5,032 195.96%
NP 144,440 28,575 13,993 7,434 4,252 5,533 12,973 397.88%
-
NP to SH 144,496 28,559 13,953 7,408 4,100 5,598 13,040 396.30%
-
Tax Rate 15.09% 14.69% 28.44% 34.61% 48.80% 49.59% 27.95% -
Total Cost 701,476 561,002 506,825 446,152 475,900 601,589 597,080 11.32%
-
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.07% 4.85% 2.69% 1.64% 0.89% 0.91% 2.13% -
ROE 34.78% 7.55% 3.85% 2.10% 1.17% 1.60% 3.66% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 272.88 190.19 168.01 146.32 154.89 195.85 196.79 24.32%
EPS 46.60 9.21 4.51 2.38 1.32 1.81 4.20 396.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.22 1.17 1.14 1.13 1.13 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 248.07 172.90 152.73 133.02 140.81 178.04 178.90 24.32%
EPS 42.37 8.38 4.09 2.17 1.20 1.64 3.82 396.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 1.0455 10.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.71 0.605 0.305 0.31 0.30 0.42 0.44 -
P/RPS 0.26 0.32 0.18 0.21 0.19 0.21 0.22 11.76%
P/EPS 1.52 6.57 6.78 12.97 22.68 23.26 10.46 -72.32%
EY 65.65 15.23 14.76 7.71 4.41 4.30 9.56 260.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.26 0.27 0.27 0.37 0.38 24.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 -
Price 1.06 0.635 0.37 0.305 0.32 0.37 0.44 -
P/RPS 0.39 0.33 0.22 0.21 0.21 0.19 0.22 46.42%
P/EPS 2.27 6.89 8.22 12.76 24.20 20.49 10.46 -63.85%
EY 43.97 14.51 12.17 7.84 4.13 4.88 9.56 176.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.52 0.32 0.27 0.28 0.33 0.38 62.81%

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