[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 104.68%
YoY- 410.16%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 843,162 792,524 845,916 589,577 520,818 453,586 480,152 45.50%
PBT 178,982 170,196 170,100 33,497 19,556 11,368 8,304 673.04%
Tax -36,464 -33,746 -25,660 -4,922 -5,562 -3,934 -4,052 332.06%
NP 142,518 136,450 144,440 28,575 13,993 7,434 4,252 937.34%
-
NP to SH 142,552 136,486 144,496 28,559 13,953 7,408 4,100 962.97%
-
Tax Rate 20.37% 19.83% 15.09% 14.69% 28.44% 34.61% 48.80% -
Total Cost 700,644 656,074 701,476 561,002 506,825 446,152 475,900 29.38%
-
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 90 131 - - - - - -
Div Payout % 0.06% 0.10% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.90% 17.22% 17.07% 4.85% 2.69% 1.64% 0.89% -
ROE 28.25% 30.27% 34.78% 7.55% 3.85% 2.10% 1.17% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 247.26 240.83 272.88 190.19 168.01 146.32 154.89 36.55%
EPS 43.61 42.70 46.60 9.21 4.51 2.38 1.32 927.42%
DPS 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.34 1.22 1.17 1.14 1.13 19.68%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 260.24 244.61 261.09 181.97 160.75 140.00 148.20 45.50%
EPS 44.00 42.13 44.60 8.81 4.31 2.29 1.27 960.46%
DPS 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 1.0812 27.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.985 0.71 0.605 0.305 0.31 0.30 -
P/RPS 0.38 0.41 0.26 0.32 0.18 0.21 0.19 58.67%
P/EPS 2.24 2.37 1.52 6.57 6.78 12.97 22.68 -78.60%
EY 44.71 42.11 65.65 15.23 14.76 7.71 4.41 367.76%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.53 0.50 0.26 0.27 0.27 75.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 -
Price 0.80 1.13 1.06 0.635 0.37 0.305 0.32 -
P/RPS 0.32 0.47 0.39 0.33 0.22 0.21 0.21 32.38%
P/EPS 1.91 2.72 2.27 6.89 8.22 12.76 24.20 -81.57%
EY 52.26 36.70 43.97 14.51 12.17 7.84 4.13 442.17%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.79 0.52 0.32 0.27 0.28 54.87%

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