[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 52.78%
YoY- 190.56%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 442,773 287,532 143,047 577,357 431,682 253,697 138,544 116.81%
PBT 31,736 20,348 9,171 95,470 63,498 46,129 12,596 85.05%
Tax -8,249 -5,446 -2,701 -15,101 -10,896 -7,254 -3,754 68.93%
NP 23,487 14,902 6,470 80,369 52,602 38,875 8,842 91.68%
-
NP to SH 23,583 14,994 6,533 80,420 52,638 38,875 8,842 92.20%
-
Tax Rate 25.99% 26.76% 29.45% 15.82% 17.16% 15.73% 29.80% -
Total Cost 419,286 272,630 136,577 496,988 379,080 214,822 129,702 118.47%
-
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.30% 5.18% 4.52% 13.92% 12.19% 15.32% 6.38% -
ROE 6.67% 4.36% 1.92% 24.02% 17.15% 13.34% 3.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 142.83 92.75 46.14 186.24 139.25 81.84 44.69 116.81%
EPS 7.61 4.84 2.11 25.94 16.98 12.54 2.85 92.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.10 1.08 0.99 0.94 0.86 20.65%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 136.66 88.74 44.15 178.20 133.24 78.30 42.76 116.81%
EPS 7.28 4.63 2.02 24.82 16.25 12.00 2.73 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0907 1.062 1.0525 1.0333 0.9472 0.8994 0.8228 20.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.62 0.59 0.725 0.91 0.825 0.77 0.66 -
P/RPS 0.43 0.64 1.57 0.49 0.59 0.94 1.48 -56.10%
P/EPS 8.15 12.20 34.40 3.51 4.86 6.14 23.14 -50.09%
EY 12.27 8.20 2.91 28.51 20.58 16.29 4.32 100.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.66 0.84 0.83 0.82 0.77 -21.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 -
Price 0.52 0.625 0.66 0.925 0.855 0.775 0.71 -
P/RPS 0.36 0.67 1.43 0.50 0.61 0.95 1.59 -62.81%
P/EPS 6.84 12.92 31.32 3.57 5.04 6.18 24.89 -57.69%
EY 14.63 7.74 3.19 28.05 19.86 16.18 4.02 136.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.60 0.86 0.86 0.82 0.83 -32.50%

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