[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -63.77%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 928,045 687,476 451,117 233,698 1,025,118 786,966 523,945 46.24%
PBT 39,762 32,948 28,960 12,869 36,915 44,402 49,847 -13.95%
Tax -3,910 -5,090 -6,400 -2,187 -7,377 -9,720 -11,934 -52.37%
NP 35,852 27,858 22,560 10,682 29,538 34,682 37,913 -3.64%
-
NP to SH 35,999 27,951 22,612 10,732 29,619 34,706 37,932 -3.41%
-
Tax Rate 9.83% 15.45% 22.10% 16.99% 19.98% 21.89% 23.94% -
Total Cost 892,193 659,618 428,557 223,016 995,580 752,284 486,032 49.75%
-
Net Worth 589,930 579,700 579,700 569,469 559,239 562,649 566,059 2.78%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 589,930 579,700 579,700 569,469 559,239 562,649 566,059 2.78%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.86% 4.05% 5.00% 4.57% 2.88% 4.41% 7.24% -
ROE 6.10% 4.82% 3.90% 1.88% 5.30% 6.17% 6.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 272.15 201.61 132.29 68.53 300.62 230.78 153.65 46.23%
EPS 10.56 8.20 6.63 3.15 8.69 10.18 11.12 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.70 1.70 1.67 1.64 1.65 1.66 2.78%
Adjusted Per Share Value based on latest NOSH - 341,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 286.43 212.18 139.23 72.13 316.39 242.89 161.71 46.24%
EPS 11.11 8.63 6.98 3.31 9.14 10.71 11.71 -3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8208 1.7892 1.7892 1.7576 1.726 1.7366 1.7471 2.78%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.535 0.57 0.475 0.515 0.515 0.49 0.625 -
P/RPS 0.20 0.28 0.36 0.75 0.17 0.21 0.41 -37.95%
P/EPS 5.07 6.95 7.16 16.36 5.93 4.81 5.62 -6.61%
EY 19.73 14.38 13.96 6.11 16.87 20.77 17.80 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.28 0.31 0.31 0.30 0.38 -12.66%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.54 0.53 0.525 0.495 0.535 0.525 0.515 -
P/RPS 0.20 0.26 0.40 0.72 0.18 0.23 0.34 -29.72%
P/EPS 5.12 6.47 7.92 15.73 6.16 5.16 4.63 6.91%
EY 19.55 15.47 12.63 6.36 16.24 19.39 21.60 -6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.30 0.33 0.32 0.31 0.00%

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