[LEONFB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 45.3%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 253,697 138,544 498,716 364,933 249,728 127,444 505,404 -36.86%
PBT 46,129 12,596 38,129 24,564 16,905 1,341 25,765 47.49%
Tax -7,254 -3,754 -10,451 -6,816 -4,690 -721 -7,286 -0.29%
NP 38,875 8,842 27,678 17,748 12,215 620 18,479 64.25%
-
NP to SH 38,875 8,842 27,678 17,748 12,215 620 18,479 64.25%
-
Tax Rate 15.73% 29.80% 27.41% 27.75% 27.74% 53.77% 28.28% -
Total Cost 214,822 129,702 471,038 347,185 237,513 126,824 486,925 -42.07%
-
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.32% 6.38% 5.55% 4.86% 4.89% 0.49% 3.66% -
ROE 13.34% 3.32% 10.76% 7.16% 5.05% 0.26% 7.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 81.84 44.69 160.88 117.72 80.56 41.11 163.03 -36.86%
EPS 12.54 2.85 8.93 5.73 3.94 0.20 5.96 64.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.83 0.80 0.78 0.76 0.76 15.23%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 78.30 42.76 153.92 112.63 77.08 39.33 155.99 -36.86%
EPS 12.00 2.73 8.54 5.48 3.77 0.19 5.70 64.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.8228 0.7941 0.7654 0.7463 0.7272 0.7272 15.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.77 0.66 0.465 0.535 0.45 0.47 0.45 -
P/RPS 0.94 1.48 0.29 0.45 0.56 1.14 0.28 124.37%
P/EPS 6.14 23.14 5.21 9.34 11.42 235.00 7.55 -12.88%
EY 16.29 4.32 19.20 10.70 8.76 0.43 13.25 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.56 0.67 0.58 0.62 0.59 24.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.775 0.71 0.575 0.515 0.48 0.49 0.47 -
P/RPS 0.95 1.59 0.36 0.44 0.60 1.19 0.29 120.73%
P/EPS 6.18 24.89 6.44 9.00 12.18 245.00 7.88 -14.96%
EY 16.18 4.02 15.53 11.12 8.21 0.41 12.68 17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.69 0.64 0.62 0.64 0.62 20.50%

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