[LEONFB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -86.58%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 498,716 486,577 499,456 509,776 505,404 504,225 514,546 -2.05%
PBT 38,129 32,752 33,810 5,364 25,765 27,813 28,712 20.71%
Tax -10,451 -9,088 -9,380 -2,884 -7,286 -7,724 -7,852 20.89%
NP 27,678 23,664 24,430 2,480 18,479 20,089 20,860 20.64%
-
NP to SH 27,678 23,664 24,430 2,480 18,479 20,089 20,860 20.64%
-
Tax Rate 27.41% 27.75% 27.74% 53.77% 28.28% 27.77% 27.35% -
Total Cost 471,038 462,913 475,026 507,296 486,925 484,136 493,686 -3.06%
-
Net Worth 257,299 248,000 241,799 235,599 235,599 232,500 226,300 8.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 257,299 248,000 241,799 235,599 235,599 232,500 226,300 8.89%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.55% 4.86% 4.89% 0.49% 3.66% 3.98% 4.05% -
ROE 10.76% 9.54% 10.10% 1.05% 7.84% 8.64% 9.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 160.88 156.96 161.11 164.44 163.03 162.65 165.98 -2.04%
EPS 8.93 7.64 7.88 0.80 5.96 6.48 6.72 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.78 0.76 0.76 0.75 0.73 8.89%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 153.92 150.18 154.15 157.34 155.99 155.63 158.81 -2.05%
EPS 8.54 7.30 7.54 0.77 5.70 6.20 6.44 20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7941 0.7654 0.7463 0.7272 0.7272 0.7176 0.6985 8.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.465 0.535 0.45 0.47 0.45 0.435 0.565 -
P/RPS 0.29 0.34 0.28 0.29 0.28 0.27 0.34 -10.01%
P/EPS 5.21 7.01 5.71 58.75 7.55 6.71 8.40 -27.16%
EY 19.20 14.27 17.51 1.70 13.25 14.90 11.91 37.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.58 0.62 0.59 0.58 0.77 -19.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 -
Price 0.575 0.515 0.48 0.49 0.47 0.475 0.45 -
P/RPS 0.36 0.33 0.30 0.30 0.29 0.29 0.27 21.03%
P/EPS 6.44 6.75 6.09 61.25 7.88 7.33 6.69 -2.49%
EY 15.53 14.82 16.42 1.63 12.68 13.64 14.95 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.62 0.64 0.62 0.63 0.62 7.35%

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