[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -57.07%
YoY- -78.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 520,818 453,586 480,152 607,122 610,053 628,618 577,860 -6.67%
PBT 19,556 11,368 8,304 10,977 18,005 21,714 3,012 246.84%
Tax -5,562 -3,934 -4,052 -5,444 -5,032 -5,958 -1,464 142.88%
NP 13,993 7,434 4,252 5,533 12,973 15,756 1,548 332.20%
-
NP to SH 13,953 7,408 4,100 5,598 13,040 15,894 1,812 288.50%
-
Tax Rate 28.44% 34.61% 48.80% 49.59% 27.95% 27.44% 48.61% -
Total Cost 506,825 446,152 475,900 601,589 597,080 612,862 576,312 -8.18%
-
Net Worth 362,699 353,399 350,299 350,299 356,499 353,399 350,299 2.33%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 362,699 353,399 350,299 350,299 356,499 353,399 350,299 2.33%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.69% 1.64% 0.89% 0.91% 2.13% 2.51% 0.27% -
ROE 3.85% 2.10% 1.17% 1.60% 3.66% 4.50% 0.52% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 168.01 146.32 154.89 195.85 196.79 202.78 186.41 -6.67%
EPS 4.51 2.38 1.32 1.81 4.20 5.12 0.60 282.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.13 1.13 1.15 1.14 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 160.75 140.00 148.20 187.38 188.29 194.02 178.35 -6.67%
EPS 4.31 2.29 1.27 1.73 4.02 4.91 0.56 288.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1194 1.0907 1.0812 1.0812 1.1003 1.0907 1.0812 2.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.305 0.31 0.30 0.42 0.44 0.43 0.57 -
P/RPS 0.18 0.21 0.19 0.21 0.22 0.21 0.31 -30.33%
P/EPS 6.78 12.97 22.68 23.26 10.46 8.39 97.52 -83.00%
EY 14.76 7.71 4.41 4.30 9.56 11.92 1.03 487.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.37 0.38 0.38 0.50 -35.25%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 30/05/19 -
Price 0.37 0.305 0.32 0.37 0.44 0.415 0.48 -
P/RPS 0.22 0.21 0.21 0.19 0.22 0.20 0.26 -10.51%
P/EPS 8.22 12.76 24.20 20.49 10.46 8.09 82.12 -78.35%
EY 12.17 7.84 4.13 4.88 9.56 12.35 1.22 361.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.28 0.33 0.38 0.36 0.42 -16.53%

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