[LEONFB] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 261.37%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 211,479 589,577 390,614 226,793 120,038 607,122 457,540 -40.19%
PBT 42,525 33,497 14,667 5,684 2,076 10,977 13,504 114.69%
Tax -6,415 -4,922 -4,172 -1,967 -1,013 -5,444 -3,774 42.38%
NP 36,110 28,575 10,495 3,717 1,063 5,533 9,730 139.51%
-
NP to SH 36,124 28,559 10,465 3,704 1,025 5,598 9,780 138.75%
-
Tax Rate 15.09% 14.69% 28.44% 34.61% 48.80% 49.59% 27.95% -
Total Cost 175,369 561,002 380,119 223,076 118,975 601,589 447,810 -46.44%
-
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.07% 4.85% 2.69% 1.64% 0.89% 0.91% 2.13% -
ROE 8.70% 7.55% 2.89% 1.05% 0.29% 1.60% 2.74% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 68.22 190.19 126.00 73.16 38.72 195.85 147.59 -40.19%
EPS 11.65 9.21 3.38 1.19 0.33 1.81 3.15 138.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.22 1.17 1.14 1.13 1.13 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 62.02 172.90 114.55 66.51 35.20 178.04 134.18 -40.19%
EPS 10.59 8.38 3.07 1.09 0.30 1.64 2.87 138.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 1.0455 10.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.71 0.605 0.305 0.31 0.30 0.42 0.44 -
P/RPS 1.04 0.32 0.24 0.42 0.77 0.21 0.30 128.88%
P/EPS 6.09 6.57 9.03 25.94 90.73 23.26 13.95 -42.42%
EY 16.41 15.23 11.07 3.85 1.10 4.30 7.17 73.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.26 0.27 0.27 0.37 0.38 24.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 -
Price 1.06 0.635 0.37 0.305 0.32 0.37 0.44 -
P/RPS 1.55 0.33 0.29 0.42 0.83 0.19 0.30 198.56%
P/EPS 9.10 6.89 10.96 25.53 96.78 20.49 13.95 -24.76%
EY 10.99 14.51 9.12 3.92 1.03 4.88 7.17 32.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.52 0.32 0.27 0.28 0.33 0.38 62.81%

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