[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.21%
YoY- 376.24%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 786,966 523,945 273,020 886,582 632,372 396,262 211,479 139.94%
PBT 44,402 49,847 31,808 172,849 134,237 85,098 42,525 2.91%
Tax -9,720 -11,934 -7,916 -36,869 -27,348 -16,873 -6,415 31.88%
NP 34,682 37,913 23,892 135,980 106,889 68,225 36,110 -2.65%
-
NP to SH 34,706 37,932 23,909 136,010 106,914 68,243 36,124 -2.63%
-
Tax Rate 21.89% 23.94% 24.89% 21.33% 20.37% 19.83% 15.09% -
Total Cost 752,284 486,032 249,128 750,602 525,483 328,037 175,369 163.77%
-
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 68 68 65 - -
Div Payout % - - - 0.05% 0.06% 0.10% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 310,000 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.41% 7.24% 8.75% 15.34% 16.90% 17.22% 17.07% -
ROE 6.17% 6.70% 4.28% 25.40% 21.18% 15.14% 8.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 230.78 153.65 80.06 259.99 185.45 120.42 68.22 125.18%
EPS 10.18 11.12 7.01 41.17 32.71 21.35 11.65 -8.59%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
NAPS 1.65 1.66 1.64 1.57 1.48 1.37 1.34 14.86%
Adjusted Per Share Value based on latest NOSH - 341,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 242.89 161.71 84.27 273.64 195.18 122.30 65.27 139.94%
EPS 10.71 11.71 7.38 41.98 33.00 21.06 11.15 -2.64%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
NAPS 1.7366 1.7471 1.726 1.6524 1.5577 1.3915 1.2821 22.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.625 0.78 0.835 0.935 0.985 0.71 -
P/RPS 0.21 0.41 0.97 0.32 0.50 0.82 1.04 -65.54%
P/EPS 4.81 5.62 11.12 2.09 2.98 4.75 6.09 -14.54%
EY 20.77 17.80 8.99 47.77 33.53 21.05 16.41 16.99%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 0.30 0.38 0.48 0.53 0.63 0.72 0.53 -31.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 28/05/21 -
Price 0.525 0.515 0.605 0.925 0.80 1.13 1.06 -
P/RPS 0.23 0.34 0.76 0.36 0.43 0.94 1.55 -71.93%
P/EPS 5.16 4.63 8.63 2.32 2.55 5.45 9.10 -31.46%
EY 19.39 21.60 11.59 43.12 39.19 18.35 10.99 45.96%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 0.32 0.31 0.37 0.59 0.54 0.82 0.79 -45.22%

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