[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.69%
YoY- 126.27%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 589,577 390,614 226,793 120,038 607,122 457,540 314,309 51.80%
PBT 33,497 14,667 5,684 2,076 10,977 13,504 10,857 111.21%
Tax -4,922 -4,172 -1,967 -1,013 -5,444 -3,774 -2,979 39.54%
NP 28,575 10,495 3,717 1,063 5,533 9,730 7,878 135.15%
-
NP to SH 28,559 10,465 3,704 1,025 5,598 9,780 7,947 133.70%
-
Tax Rate 14.69% 28.44% 34.61% 48.80% 49.59% 27.95% 27.44% -
Total Cost 561,002 380,119 223,076 118,975 601,589 447,810 306,431 49.37%
-
Net Worth 378,200 362,699 353,399 350,299 350,299 356,499 353,399 4.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 378,200 362,699 353,399 350,299 350,299 356,499 353,399 4.60%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.85% 2.69% 1.64% 0.89% 0.91% 2.13% 2.51% -
ROE 7.55% 2.89% 1.05% 0.29% 1.60% 2.74% 2.25% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 190.19 126.00 73.16 38.72 195.85 147.59 101.39 51.81%
EPS 9.21 3.38 1.19 0.33 1.81 3.15 2.56 133.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.14 1.13 1.13 1.15 1.14 4.60%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 172.90 114.55 66.51 35.20 178.04 134.18 92.17 51.81%
EPS 8.38 3.07 1.09 0.30 1.64 2.87 2.33 133.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0636 1.0364 1.0273 1.0273 1.0455 1.0364 4.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.605 0.305 0.31 0.30 0.42 0.44 0.43 -
P/RPS 0.32 0.24 0.42 0.77 0.21 0.30 0.42 -16.51%
P/EPS 6.57 9.03 25.94 90.73 23.26 13.95 16.77 -46.30%
EY 15.23 11.07 3.85 1.10 4.30 7.17 5.96 86.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.26 0.27 0.27 0.37 0.38 0.38 19.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 -
Price 0.635 0.37 0.305 0.32 0.37 0.44 0.415 -
P/RPS 0.33 0.29 0.42 0.83 0.19 0.30 0.41 -13.41%
P/EPS 6.89 10.96 25.53 96.78 20.49 13.95 16.19 -43.27%
EY 14.51 9.12 3.92 1.03 4.88 7.17 6.18 76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 0.27 0.28 0.33 0.38 0.36 27.63%

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