[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -17.96%
YoY- -58.53%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 453,586 480,152 607,122 610,053 628,618 577,860 597,925 -16.83%
PBT 11,368 8,304 10,977 18,005 21,714 3,012 35,532 -53.25%
Tax -3,934 -4,052 -5,444 -5,032 -5,958 -1,464 -9,567 -44.73%
NP 7,434 4,252 5,533 12,973 15,756 1,548 25,965 -56.59%
-
NP to SH 7,408 4,100 5,598 13,040 15,894 1,812 26,100 -56.84%
-
Tax Rate 34.61% 48.80% 49.59% 27.95% 27.44% 48.61% 26.93% -
Total Cost 446,152 475,900 601,589 597,080 612,862 576,312 571,960 -15.27%
-
Net Worth 353,399 350,299 350,299 356,499 353,399 350,299 350,299 0.58%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 353,399 350,299 350,299 356,499 353,399 350,299 350,299 0.58%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.64% 0.89% 0.91% 2.13% 2.51% 0.27% 4.34% -
ROE 2.10% 1.17% 1.60% 3.66% 4.50% 0.52% 7.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 146.32 154.89 195.85 196.79 202.78 186.41 192.88 -16.83%
EPS 2.38 1.32 1.81 4.20 5.12 0.60 8.42 -56.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.15 1.14 1.13 1.13 0.58%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 140.00 148.20 187.38 188.29 194.02 178.35 184.54 -16.83%
EPS 2.29 1.27 1.73 4.02 4.91 0.56 8.06 -56.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0907 1.0812 1.0812 1.1003 1.0907 1.0812 1.0812 0.58%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.31 0.30 0.42 0.44 0.43 0.57 0.485 -
P/RPS 0.21 0.19 0.21 0.22 0.21 0.31 0.25 -10.98%
P/EPS 12.97 22.68 23.26 10.46 8.39 97.52 5.76 71.88%
EY 7.71 4.41 4.30 9.56 11.92 1.03 17.36 -41.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.37 0.38 0.38 0.50 0.43 -26.69%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 30/05/19 27/02/19 -
Price 0.305 0.32 0.37 0.44 0.415 0.48 0.505 -
P/RPS 0.21 0.21 0.19 0.22 0.20 0.26 0.26 -13.28%
P/EPS 12.76 24.20 20.49 10.46 8.09 82.12 6.00 65.44%
EY 7.84 4.13 4.88 9.56 12.35 1.22 16.67 -39.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.38 0.36 0.42 0.45 -28.88%

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