[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -17.0%
YoY- -67.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 610,053 628,618 577,860 597,925 590,364 575,064 572,188 4.36%
PBT 18,005 21,714 3,012 35,532 42,314 40,696 36,684 -37.75%
Tax -5,032 -5,958 -1,464 -9,567 -10,998 -10,892 -10,804 -39.88%
NP 12,973 15,756 1,548 25,965 31,316 29,804 25,880 -36.87%
-
NP to SH 13,040 15,894 1,812 26,100 31,444 29,988 26,132 -37.06%
-
Tax Rate 27.95% 27.44% 48.61% 26.93% 25.99% 26.76% 29.45% -
Total Cost 597,080 612,862 576,312 571,960 559,048 545,260 546,308 6.09%
-
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.13% 2.51% 0.27% 4.34% 5.30% 5.18% 4.52% -
ROE 3.66% 4.50% 0.52% 7.45% 8.90% 8.71% 7.66% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 196.79 202.78 186.41 192.88 190.44 185.50 184.58 4.35%
EPS 4.20 5.12 0.60 8.42 10.15 9.68 8.44 -37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.13 1.14 1.11 1.10 3.00%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 178.90 184.35 169.46 175.34 173.13 168.64 167.80 4.35%
EPS 3.82 4.66 0.53 7.65 9.22 8.79 7.66 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0455 1.0364 1.0273 1.0273 1.0364 1.0091 1.00 3.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.44 0.43 0.57 0.485 0.62 0.59 0.725 -
P/RPS 0.22 0.21 0.31 0.25 0.33 0.32 0.39 -31.70%
P/EPS 10.46 8.39 97.52 5.76 6.11 6.10 8.60 13.92%
EY 9.56 11.92 1.03 17.36 16.36 16.40 11.63 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.50 0.43 0.54 0.53 0.66 -30.76%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 30/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.44 0.415 0.48 0.505 0.52 0.625 0.66 -
P/RPS 0.22 0.20 0.26 0.26 0.27 0.34 0.36 -27.96%
P/EPS 10.46 8.09 82.12 6.00 5.13 6.46 7.83 21.27%
EY 9.56 12.35 1.22 16.67 19.51 15.48 12.77 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.45 0.46 0.56 0.60 -26.23%

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