[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.91%
YoY- 55.32%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 505,404 378,169 257,273 140,333 489,194 364,780 243,111 62.67%
PBT 25,765 20,860 14,356 9,190 37,395 28,284 16,923 32.24%
Tax -7,286 -5,793 -3,926 -2,553 -9,848 -7,447 -4,483 38.11%
NP 18,479 15,067 10,430 6,637 27,547 20,837 12,440 30.09%
-
NP to SH 18,479 15,067 10,430 6,637 27,547 20,837 12,440 30.09%
-
Tax Rate 28.28% 27.77% 27.35% 27.78% 26.34% 26.33% 26.49% -
Total Cost 486,925 363,102 246,843 133,696 461,647 343,943 230,671 64.33%
-
Net Worth 235,599 232,500 226,300 229,400 223,200 220,099 210,800 7.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,100 3,100 - -
Div Payout % - - - - 11.25% 14.88% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 235,599 232,500 226,300 229,400 223,200 220,099 210,800 7.67%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.66% 3.98% 4.05% 4.73% 5.63% 5.71% 5.12% -
ROE 7.84% 6.48% 4.61% 2.89% 12.34% 9.47% 5.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.03 121.99 82.99 45.27 157.80 117.67 78.42 62.67%
EPS 5.96 4.86 3.36 2.14 8.89 6.72 4.01 30.14%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.76 0.75 0.73 0.74 0.72 0.71 0.68 7.67%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 148.21 110.90 75.45 41.15 143.46 106.97 71.29 62.67%
EPS 5.42 4.42 3.06 1.95 8.08 6.11 3.65 30.06%
DPS 0.00 0.00 0.00 0.00 0.91 0.91 0.00 -
NAPS 0.6909 0.6818 0.6636 0.6727 0.6545 0.6455 0.6182 7.67%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.45 0.435 0.565 0.51 0.505 0.64 0.525 -
P/RPS 0.28 0.36 0.68 1.13 0.32 0.54 0.67 -44.01%
P/EPS 7.55 8.95 16.79 23.82 5.68 9.52 13.08 -30.60%
EY 13.25 11.17 5.95 4.20 17.60 10.50 7.64 44.20%
DY 0.00 0.00 0.00 0.00 1.98 1.56 0.00 -
P/NAPS 0.59 0.58 0.77 0.69 0.70 0.90 0.77 -16.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.47 0.475 0.45 0.54 0.55 0.57 0.535 -
P/RPS 0.29 0.39 0.54 1.19 0.35 0.48 0.68 -43.25%
P/EPS 7.88 9.77 13.37 25.22 6.19 8.48 13.33 -29.49%
EY 12.68 10.23 7.48 3.96 16.16 11.79 7.50 41.78%
DY 0.00 0.00 0.00 0.00 1.82 1.75 0.00 -
P/NAPS 0.62 0.63 0.62 0.73 0.76 0.80 0.79 -14.87%

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