[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -0.85%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 504,225 514,546 561,332 489,194 486,373 486,222 445,524 8.59%
PBT 27,813 28,712 36,760 37,395 37,712 33,846 23,656 11.38%
Tax -7,724 -7,852 -10,212 -9,848 -9,929 -8,966 -6,564 11.44%
NP 20,089 20,860 26,548 27,547 27,782 24,880 17,092 11.36%
-
NP to SH 20,089 20,860 26,548 27,547 27,782 24,880 17,092 11.36%
-
Tax Rate 27.77% 27.35% 27.78% 26.34% 26.33% 26.49% 27.75% -
Total Cost 484,136 493,686 534,784 461,647 458,590 461,342 428,432 8.48%
-
Net Worth 232,500 226,300 229,400 223,200 220,099 210,800 207,700 7.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,100 4,133 - - -
Div Payout % - - - 11.25% 14.88% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 232,500 226,300 229,400 223,200 220,099 210,800 207,700 7.80%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.98% 4.05% 4.73% 5.63% 5.71% 5.12% 3.84% -
ROE 8.64% 9.22% 11.57% 12.34% 12.62% 11.80% 8.23% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 162.65 165.98 181.07 157.80 156.89 156.85 143.72 8.59%
EPS 6.48 6.72 8.56 8.89 8.96 8.02 5.52 11.27%
DPS 0.00 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.72 0.71 0.68 0.67 7.80%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 155.63 158.81 173.25 150.99 150.12 150.07 137.51 8.59%
EPS 6.20 6.44 8.19 8.50 8.57 7.68 5.28 11.29%
DPS 0.00 0.00 0.00 0.96 1.28 0.00 0.00 -
NAPS 0.7176 0.6985 0.708 0.6889 0.6793 0.6506 0.641 7.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.435 0.565 0.51 0.505 0.64 0.525 0.565 -
P/RPS 0.27 0.34 0.28 0.32 0.41 0.33 0.39 -21.72%
P/EPS 6.71 8.40 5.96 5.68 7.14 6.54 10.25 -24.58%
EY 14.90 11.91 16.79 17.60 14.00 15.29 9.76 32.54%
DY 0.00 0.00 0.00 1.98 2.08 0.00 0.00 -
P/NAPS 0.58 0.77 0.69 0.70 0.90 0.77 0.84 -21.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 -
Price 0.475 0.45 0.54 0.55 0.57 0.535 0.535 -
P/RPS 0.29 0.27 0.30 0.35 0.36 0.34 0.37 -14.97%
P/EPS 7.33 6.69 6.31 6.19 6.36 6.67 9.70 -17.02%
EY 13.64 14.95 15.86 16.16 15.72 15.00 10.31 20.49%
DY 0.00 0.00 0.00 1.82 2.34 0.00 0.00 -
P/NAPS 0.63 0.62 0.73 0.76 0.80 0.79 0.80 -14.71%

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