[LEONFB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 56.67%
YoY- 921.63%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 523,945 273,020 886,582 632,372 396,262 211,479 589,577 -7.58%
PBT 49,847 31,808 172,849 134,237 85,098 42,525 33,497 30.43%
Tax -11,934 -7,916 -36,869 -27,348 -16,873 -6,415 -4,922 80.77%
NP 37,913 23,892 135,980 106,889 68,225 36,110 28,575 20.80%
-
NP to SH 37,932 23,909 136,010 106,914 68,243 36,124 28,559 20.89%
-
Tax Rate 23.94% 24.89% 21.33% 20.37% 19.83% 15.09% 14.69% -
Total Cost 486,032 249,128 750,602 525,483 328,037 175,369 561,002 -9.14%
-
Net Worth 566,059 559,239 535,370 504,680 450,835 415,400 378,200 30.94%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 68 68 65 - - -
Div Payout % - - 0.05% 0.06% 0.10% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 566,059 559,239 535,370 504,680 450,835 415,400 378,200 30.94%
NOSH 341,000 341,000 341,000 341,000 341,000 310,000 310,000 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.24% 8.75% 15.34% 16.90% 17.22% 17.07% 4.85% -
ROE 6.70% 4.28% 25.40% 21.18% 15.14% 8.70% 7.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 153.65 80.06 259.99 185.45 120.42 68.22 190.19 -13.29%
EPS 11.12 7.01 41.17 32.71 21.35 11.65 9.21 13.42%
DPS 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
NAPS 1.66 1.64 1.57 1.48 1.37 1.34 1.22 22.85%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 161.71 84.27 273.64 195.18 122.30 65.27 181.97 -7.58%
EPS 11.71 7.38 41.98 33.00 21.06 11.15 8.81 20.95%
DPS 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
NAPS 1.7471 1.726 1.6524 1.5577 1.3915 1.2821 1.1673 30.94%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.625 0.78 0.835 0.935 0.985 0.71 0.605 -
P/RPS 0.41 0.97 0.32 0.50 0.82 1.04 0.32 18.01%
P/EPS 5.62 11.12 2.09 2.98 4.75 6.09 6.57 -9.91%
EY 17.80 8.99 47.77 33.53 21.05 16.41 15.23 10.98%
DY 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.38 0.48 0.53 0.63 0.72 0.53 0.50 -16.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 28/05/21 24/02/21 -
Price 0.515 0.605 0.925 0.80 1.13 1.06 0.635 -
P/RPS 0.34 0.76 0.36 0.43 0.94 1.55 0.33 2.01%
P/EPS 4.63 8.63 2.32 2.55 5.45 9.10 6.89 -23.33%
EY 21.60 11.59 43.12 39.19 18.35 10.99 14.51 30.46%
DY 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.31 0.37 0.59 0.54 0.82 0.79 0.52 -29.23%

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