[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 26.49%
YoY- 3424.29%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 886,582 632,372 396,262 211,479 589,577 390,614 226,793 147.54%
PBT 172,849 134,237 85,098 42,525 33,497 14,667 5,684 868.21%
Tax -36,869 -27,348 -16,873 -6,415 -4,922 -4,172 -1,967 601.86%
NP 135,980 106,889 68,225 36,110 28,575 10,495 3,717 994.81%
-
NP to SH 136,010 106,914 68,243 36,124 28,559 10,465 3,704 997.52%
-
Tax Rate 21.33% 20.37% 19.83% 15.09% 14.69% 28.44% 34.61% -
Total Cost 750,602 525,483 328,037 175,369 561,002 380,119 223,076 124.04%
-
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 68 68 65 - - - - -
Div Payout % 0.05% 0.06% 0.10% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.34% 16.90% 17.22% 17.07% 4.85% 2.69% 1.64% -
ROE 25.40% 21.18% 15.14% 8.70% 7.55% 2.89% 1.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 259.99 185.45 120.42 68.22 190.19 126.00 73.16 132.33%
EPS 41.17 32.71 21.35 11.65 9.21 3.38 1.19 954.91%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.48 1.37 1.34 1.22 1.17 1.14 23.71%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 273.64 195.18 122.30 65.27 181.97 120.56 70.00 147.53%
EPS 41.98 33.00 21.06 11.15 8.81 3.23 1.14 999.61%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.6524 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 31.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.835 0.935 0.985 0.71 0.605 0.305 0.31 -
P/RPS 0.32 0.50 0.82 1.04 0.32 0.24 0.42 -16.53%
P/EPS 2.09 2.98 4.75 6.09 6.57 9.03 25.94 -81.25%
EY 47.77 33.53 21.05 16.41 15.23 11.07 3.85 433.50%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.72 0.53 0.50 0.26 0.27 56.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 -
Price 0.925 0.80 1.13 1.06 0.635 0.37 0.305 -
P/RPS 0.36 0.43 0.94 1.55 0.33 0.29 0.42 -9.74%
P/EPS 2.32 2.55 5.45 9.10 6.89 10.96 25.53 -79.69%
EY 43.12 39.19 18.35 10.99 14.51 9.12 3.92 392.45%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.82 0.79 0.52 0.32 0.27 68.15%

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