[LEONFB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.69%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 489,194 486,373 486,222 445,524 455,267 457,602 454,796 4.96%
PBT 37,395 37,712 33,846 23,656 35,351 34,169 34,496 5.51%
Tax -9,848 -9,929 -8,966 -6,564 -9,577 -9,453 -10,010 -1.07%
NP 27,547 27,782 24,880 17,092 25,774 24,716 24,486 8.14%
-
NP to SH 27,547 27,782 24,880 17,092 25,774 24,716 24,486 8.14%
-
Tax Rate 26.34% 26.33% 26.49% 27.75% 27.09% 27.67% 29.02% -
Total Cost 461,647 458,590 461,342 428,432 429,493 432,886 430,310 4.78%
-
Net Worth 223,200 220,099 210,800 207,700 201,499 195,299 167,954 20.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,100 4,133 - - 9,300 6,200 8,126 -47.30%
Div Payout % 11.25% 14.88% - - 36.08% 25.08% 33.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,200 220,099 210,800 207,700 201,499 195,299 167,954 20.81%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.63% 5.71% 5.12% 3.84% 5.66% 5.40% 5.38% -
ROE 12.34% 12.62% 11.80% 8.23% 12.79% 12.66% 14.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 157.80 156.89 156.85 143.72 146.86 147.61 167.89 -4.03%
EPS 8.89 8.96 8.02 5.52 9.02 8.91 9.38 -3.50%
DPS 1.00 1.33 0.00 0.00 3.00 2.00 3.00 -51.82%
NAPS 0.72 0.71 0.68 0.67 0.65 0.63 0.62 10.45%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 143.46 142.63 142.59 130.65 133.51 134.19 133.37 4.96%
EPS 8.08 8.15 7.30 5.01 7.56 7.25 7.18 8.16%
DPS 0.91 1.21 0.00 0.00 2.73 1.82 2.38 -47.22%
NAPS 0.6545 0.6455 0.6182 0.6091 0.5909 0.5727 0.4925 20.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.505 0.64 0.525 0.565 0.47 0.475 0.515 -
P/RPS 0.32 0.41 0.33 0.39 0.32 0.32 0.31 2.13%
P/EPS 5.68 7.14 6.54 10.25 5.65 5.96 5.70 -0.23%
EY 17.60 14.00 15.29 9.76 17.69 16.79 17.55 0.18%
DY 1.98 2.08 0.00 0.00 6.38 4.21 5.83 -51.22%
P/NAPS 0.70 0.90 0.77 0.84 0.72 0.75 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 27/08/13 -
Price 0.55 0.57 0.535 0.535 0.515 0.475 0.47 -
P/RPS 0.35 0.36 0.34 0.37 0.35 0.32 0.28 15.99%
P/EPS 6.19 6.36 6.67 9.70 6.19 5.96 5.20 12.28%
EY 16.16 15.72 15.00 10.31 16.14 16.79 19.23 -10.92%
DY 1.82 2.34 0.00 0.00 5.83 4.21 6.38 -56.56%
P/NAPS 0.76 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