[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.67%
YoY- 12.41%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 514,546 561,332 489,194 486,373 486,222 445,524 455,267 8.52%
PBT 28,712 36,760 37,395 37,712 33,846 23,656 35,351 -12.98%
Tax -7,852 -10,212 -9,848 -9,929 -8,966 -6,564 -9,577 -12.43%
NP 20,860 26,548 27,547 27,782 24,880 17,092 25,774 -13.18%
-
NP to SH 20,860 26,548 27,547 27,782 24,880 17,092 25,774 -13.18%
-
Tax Rate 27.35% 27.78% 26.34% 26.33% 26.49% 27.75% 27.09% -
Total Cost 493,686 534,784 461,647 458,590 461,342 428,432 429,493 9.75%
-
Net Worth 226,300 229,400 223,200 220,099 210,800 207,700 201,499 8.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,100 4,133 - - 9,300 -
Div Payout % - - 11.25% 14.88% - - 36.08% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 226,300 229,400 223,200 220,099 210,800 207,700 201,499 8.06%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.05% 4.73% 5.63% 5.71% 5.12% 3.84% 5.66% -
ROE 9.22% 11.57% 12.34% 12.62% 11.80% 8.23% 12.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 165.98 181.07 157.80 156.89 156.85 143.72 146.86 8.52%
EPS 6.72 8.56 8.89 8.96 8.02 5.52 9.02 -17.86%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 3.00 -
NAPS 0.73 0.74 0.72 0.71 0.68 0.67 0.65 8.06%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.89 164.61 143.46 142.63 142.59 130.65 133.51 8.52%
EPS 6.12 7.79 8.08 8.15 7.30 5.01 7.56 -13.17%
DPS 0.00 0.00 0.91 1.21 0.00 0.00 2.73 -
NAPS 0.6636 0.6727 0.6545 0.6455 0.6182 0.6091 0.5909 8.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.51 0.505 0.64 0.525 0.565 0.47 -
P/RPS 0.34 0.28 0.32 0.41 0.33 0.39 0.32 4.13%
P/EPS 8.40 5.96 5.68 7.14 6.54 10.25 5.65 30.35%
EY 11.91 16.79 17.60 14.00 15.29 9.76 17.69 -23.23%
DY 0.00 0.00 1.98 2.08 0.00 0.00 6.38 -
P/NAPS 0.77 0.69 0.70 0.90 0.77 0.84 0.72 4.59%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.45 0.54 0.55 0.57 0.535 0.535 0.515 -
P/RPS 0.27 0.30 0.35 0.36 0.34 0.37 0.35 -15.92%
P/EPS 6.69 6.31 6.19 6.36 6.67 9.70 6.19 5.33%
EY 14.95 15.86 16.16 15.72 15.00 10.31 16.14 -4.99%
DY 0.00 0.00 1.82 2.34 0.00 0.00 5.83 -
P/NAPS 0.62 0.73 0.76 0.80 0.79 0.80 0.79 -14.95%

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