[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 172.9%
YoY- 410.16%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 632,372 396,262 211,479 589,577 390,614 226,793 120,038 202.45%
PBT 134,237 85,098 42,525 33,497 14,667 5,684 2,076 1506.92%
Tax -27,348 -16,873 -6,415 -4,922 -4,172 -1,967 -1,013 798.13%
NP 106,889 68,225 36,110 28,575 10,495 3,717 1,063 2056.32%
-
NP to SH 106,914 68,243 36,124 28,559 10,465 3,704 1,025 2109.59%
-
Tax Rate 20.37% 19.83% 15.09% 14.69% 28.44% 34.61% 48.80% -
Total Cost 525,483 328,037 175,369 561,002 380,119 223,076 118,975 168.95%
-
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 68 65 - - - - - -
Div Payout % 0.06% 0.10% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.90% 17.22% 17.07% 4.85% 2.69% 1.64% 0.89% -
ROE 21.18% 15.14% 8.70% 7.55% 2.89% 1.05% 0.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 185.45 120.42 68.22 190.19 126.00 73.16 38.72 183.86%
EPS 32.71 21.35 11.65 9.21 3.38 1.19 0.33 2035.81%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.34 1.22 1.17 1.14 1.13 19.68%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 195.18 122.30 65.27 181.97 120.56 70.00 37.05 202.45%
EPS 33.00 21.06 11.15 8.81 3.23 1.14 0.32 2092.89%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 1.0812 27.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.985 0.71 0.605 0.305 0.31 0.30 -
P/RPS 0.50 0.82 1.04 0.32 0.24 0.42 0.77 -24.99%
P/EPS 2.98 4.75 6.09 6.57 9.03 25.94 90.73 -89.72%
EY 33.53 21.05 16.41 15.23 11.07 3.85 1.10 873.77%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.53 0.50 0.26 0.27 0.27 75.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 -
Price 0.80 1.13 1.06 0.635 0.37 0.305 0.32 -
P/RPS 0.43 0.94 1.55 0.33 0.29 0.42 0.83 -35.46%
P/EPS 2.55 5.45 9.10 6.89 10.96 25.53 96.78 -91.12%
EY 39.19 18.35 10.99 14.51 9.12 3.92 1.03 1028.74%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.79 0.52 0.32 0.27 0.28 54.87%

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