[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.69%
YoY- -27.69%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 499,456 509,776 505,404 504,225 514,546 561,332 489,194 1.39%
PBT 33,810 5,364 25,765 27,813 28,712 36,760 37,395 -6.50%
Tax -9,380 -2,884 -7,286 -7,724 -7,852 -10,212 -9,848 -3.19%
NP 24,430 2,480 18,479 20,089 20,860 26,548 27,547 -7.70%
-
NP to SH 24,430 2,480 18,479 20,089 20,860 26,548 27,547 -7.70%
-
Tax Rate 27.74% 53.77% 28.28% 27.77% 27.35% 27.78% 26.34% -
Total Cost 475,026 507,296 486,925 484,136 493,686 534,784 461,647 1.92%
-
Net Worth 241,799 235,599 235,599 232,500 226,300 229,400 223,200 5.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,100 -
Div Payout % - - - - - - 11.25% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 241,799 235,599 235,599 232,500 226,300 229,400 223,200 5.48%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.89% 0.49% 3.66% 3.98% 4.05% 4.73% 5.63% -
ROE 10.10% 1.05% 7.84% 8.64% 9.22% 11.57% 12.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 161.11 164.44 163.03 162.65 165.98 181.07 157.80 1.39%
EPS 7.88 0.80 5.96 6.48 6.72 8.56 8.89 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.78 0.76 0.76 0.75 0.73 0.74 0.72 5.48%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 146.47 149.49 148.21 147.87 150.89 164.61 143.46 1.39%
EPS 7.16 0.73 5.42 5.89 6.12 7.79 8.08 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.7091 0.6909 0.6909 0.6818 0.6636 0.6727 0.6545 5.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.45 0.47 0.45 0.435 0.565 0.51 0.505 -
P/RPS 0.28 0.29 0.28 0.27 0.34 0.28 0.32 -8.52%
P/EPS 5.71 58.75 7.55 6.71 8.40 5.96 5.68 0.35%
EY 17.51 1.70 13.25 14.90 11.91 16.79 17.60 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 0.58 0.62 0.59 0.58 0.77 0.69 0.70 -11.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.48 0.49 0.47 0.475 0.45 0.54 0.55 -
P/RPS 0.30 0.30 0.29 0.29 0.27 0.30 0.35 -9.77%
P/EPS 6.09 61.25 7.88 7.33 6.69 6.31 6.19 -1.08%
EY 16.42 1.63 12.68 13.64 14.95 15.86 16.16 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.62 0.64 0.62 0.63 0.62 0.73 0.76 -12.70%

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