[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.14%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 507,394 554,176 498,716 486,577 499,456 509,776 505,404 0.26%
PBT 92,258 50,384 38,129 32,752 33,810 5,364 25,765 134.23%
Tax -14,508 -15,016 -10,451 -9,088 -9,380 -2,884 -7,286 58.34%
NP 77,750 35,368 27,678 23,664 24,430 2,480 18,479 160.85%
-
NP to SH 77,750 35,368 27,678 23,664 24,430 2,480 18,479 160.85%
-
Tax Rate 15.73% 29.80% 27.41% 27.75% 27.74% 53.77% 28.28% -
Total Cost 429,644 518,808 471,038 462,913 475,026 507,296 486,925 -8.01%
-
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.32% 6.38% 5.55% 4.86% 4.89% 0.49% 3.66% -
ROE 26.68% 13.27% 10.76% 9.54% 10.10% 1.05% 7.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 163.68 178.77 160.88 156.96 161.11 164.44 163.03 0.26%
EPS 25.08 11.40 8.93 7.64 7.88 0.80 5.96 160.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.83 0.80 0.78 0.76 0.76 15.23%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 156.60 171.04 153.92 150.18 154.15 157.34 155.99 0.26%
EPS 24.00 10.92 8.54 7.30 7.54 0.77 5.70 160.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.8228 0.7941 0.7654 0.7463 0.7272 0.7272 15.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.77 0.66 0.465 0.535 0.45 0.47 0.45 -
P/RPS 0.47 0.37 0.29 0.34 0.28 0.29 0.28 41.28%
P/EPS 3.07 5.78 5.21 7.01 5.71 58.75 7.55 -45.14%
EY 32.57 17.29 19.20 14.27 17.51 1.70 13.25 82.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.56 0.67 0.58 0.62 0.59 24.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.775 0.71 0.575 0.515 0.48 0.49 0.47 -
P/RPS 0.47 0.40 0.36 0.33 0.30 0.30 0.29 38.01%
P/EPS 3.09 6.22 6.44 6.75 6.09 61.25 7.88 -46.45%
EY 32.36 16.07 15.53 14.82 16.42 1.63 12.68 86.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.69 0.64 0.62 0.64 0.62 20.50%

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