[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 10.67%
YoY- -67.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 457,540 314,309 144,465 597,925 442,773 287,532 143,047 116.93%
PBT 13,504 10,857 753 35,532 31,736 20,348 9,171 29.39%
Tax -3,774 -2,979 -366 -9,567 -8,249 -5,446 -2,701 24.95%
NP 9,730 7,878 387 25,965 23,487 14,902 6,470 31.22%
-
NP to SH 9,780 7,947 453 26,100 23,583 14,994 6,533 30.83%
-
Tax Rate 27.95% 27.44% 48.61% 26.93% 25.99% 26.76% 29.45% -
Total Cost 447,810 306,431 144,078 571,960 419,286 272,630 136,577 120.54%
-
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.13% 2.51% 0.27% 4.34% 5.30% 5.18% 4.52% -
ROE 2.74% 2.25% 0.13% 7.45% 6.67% 4.36% 1.92% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 147.59 101.39 46.60 192.88 142.83 92.75 46.14 116.94%
EPS 3.15 2.56 0.15 8.42 7.61 4.84 2.11 30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.13 1.14 1.11 1.10 3.00%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 134.18 92.17 42.37 175.34 129.85 84.32 41.95 116.93%
EPS 2.87 2.33 0.13 7.65 6.92 4.40 1.92 30.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0455 1.0364 1.0273 1.0273 1.0364 1.0091 1.00 3.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.44 0.43 0.57 0.485 0.62 0.59 0.725 -
P/RPS 0.30 0.42 1.22 0.25 0.43 0.64 1.57 -66.79%
P/EPS 13.95 16.77 390.07 5.76 8.15 12.20 34.40 -45.18%
EY 7.17 5.96 0.26 17.36 12.27 8.20 2.91 82.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.50 0.43 0.54 0.53 0.66 -30.76%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 30/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.44 0.415 0.48 0.505 0.52 0.625 0.66 -
P/RPS 0.30 0.41 1.03 0.26 0.36 0.67 1.43 -64.65%
P/EPS 13.95 16.19 328.48 6.00 6.84 12.92 31.32 -41.64%
EY 7.17 6.18 0.30 16.67 14.63 7.74 3.19 71.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.45 0.46 0.56 0.60 -26.23%

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