[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 486,373 486,222 445,524 455,267 457,602 454,796 453,676 4.74%
PBT 37,712 33,846 23,656 35,351 34,169 34,496 28,336 20.97%
Tax -9,929 -8,966 -6,564 -9,577 -9,453 -10,010 -8,256 13.07%
NP 27,782 24,880 17,092 25,774 24,716 24,486 20,080 24.14%
-
NP to SH 27,782 24,880 17,092 25,774 24,716 24,486 20,080 24.14%
-
Tax Rate 26.33% 26.49% 27.75% 27.09% 27.67% 29.02% 29.14% -
Total Cost 458,590 461,342 428,432 429,493 432,886 430,310 433,596 3.80%
-
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,133 - - 9,300 6,200 8,126 - -
Div Payout % 14.88% - - 36.08% 25.08% 33.19% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 250,690 15.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.71% 5.12% 3.84% 5.66% 5.40% 5.38% 4.43% -
ROE 12.62% 11.80% 8.23% 12.79% 12.66% 14.58% 13.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.89 156.85 143.72 146.86 147.61 167.89 180.97 -9.07%
EPS 8.96 8.02 5.52 9.02 8.91 9.38 8.00 7.84%
DPS 1.33 0.00 0.00 3.00 2.00 3.00 0.00 -
NAPS 0.71 0.68 0.67 0.65 0.63 0.62 0.60 11.86%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 142.63 142.59 130.65 133.51 134.19 133.37 133.04 4.74%
EPS 8.15 7.30 5.01 7.56 7.25 7.18 5.89 24.14%
DPS 1.21 0.00 0.00 2.73 1.82 2.38 0.00 -
NAPS 0.6455 0.6182 0.6091 0.5909 0.5727 0.4925 0.4411 28.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 0.64 0.525 0.565 0.47 0.475 0.515 0.00 -
P/RPS 0.41 0.33 0.39 0.32 0.32 0.31 0.00 -
P/EPS 7.14 6.54 10.25 5.65 5.96 5.70 0.00 -
EY 14.00 15.29 9.76 17.69 16.79 17.55 0.00 -
DY 2.08 0.00 0.00 6.38 4.21 5.83 0.00 -
P/NAPS 0.90 0.77 0.84 0.72 0.75 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 27/08/13 30/05/13 -
Price 0.57 0.535 0.535 0.515 0.475 0.47 0.00 -
P/RPS 0.36 0.34 0.37 0.35 0.32 0.28 0.00 -
P/EPS 6.36 6.67 9.70 6.19 5.96 5.20 0.00 -
EY 15.72 15.00 10.31 16.14 16.79 19.23 0.00 -
DY 2.34 0.00 0.00 5.83 4.21 6.38 0.00 -
P/NAPS 0.80 0.79 0.80 0.79 0.75 0.76 0.00 -

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