[LEONFB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.82%
YoY- 33.41%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 116,940 140,333 124,414 121,669 131,730 111,381 112,065 2.88%
PBT 5,166 9,190 9,111 11,361 11,009 5,914 9,724 -34.48%
Tax -1,373 -2,553 -2,401 -2,964 -2,842 -1,641 -2,487 -32.77%
NP 3,793 6,637 6,710 8,397 8,167 4,273 7,237 -35.07%
-
NP to SH 3,793 6,637 6,710 8,397 8,167 4,273 7,237 -35.07%
-
Tax Rate 26.58% 27.78% 26.35% 26.09% 25.82% 27.75% 25.58% -
Total Cost 113,147 133,696 117,704 113,272 123,563 107,108 104,828 5.23%
-
Net Worth 226,300 229,400 223,200 220,099 210,800 207,700 201,499 8.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 3,100 - - 4,650 -
Div Payout % - - - 36.92% - - 64.25% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 226,300 229,400 223,200 220,099 210,800 207,700 201,499 8.06%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.24% 4.73% 5.39% 6.90% 6.20% 3.84% 6.46% -
ROE 1.68% 2.89% 3.01% 3.82% 3.87% 2.06% 3.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.72 45.27 40.13 39.25 42.49 35.93 36.15 2.88%
EPS 1.22 2.14 2.16 2.71 2.63 1.38 2.33 -35.11%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
NAPS 0.73 0.74 0.72 0.71 0.68 0.67 0.65 8.06%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.09 43.31 38.40 37.55 40.66 34.38 34.59 2.87%
EPS 1.17 2.05 2.07 2.59 2.52 1.32 2.23 -35.02%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 1.44 -
NAPS 0.6985 0.708 0.6889 0.6793 0.6506 0.641 0.6219 8.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.51 0.505 0.64 0.525 0.565 0.47 -
P/RPS 1.50 1.13 1.26 1.63 1.24 1.57 1.30 10.03%
P/EPS 46.18 23.82 23.33 23.63 19.93 40.99 20.13 74.20%
EY 2.17 4.20 4.29 4.23 5.02 2.44 4.97 -42.53%
DY 0.00 0.00 0.00 1.56 0.00 0.00 3.19 -
P/NAPS 0.77 0.69 0.70 0.90 0.77 0.84 0.72 4.59%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.45 0.54 0.55 0.57 0.535 0.535 0.515 -
P/RPS 1.19 1.19 1.37 1.45 1.26 1.49 1.42 -11.14%
P/EPS 36.78 25.22 25.41 21.04 20.31 38.81 22.06 40.73%
EY 2.72 3.96 3.94 4.75 4.92 2.58 4.53 -28.89%
DY 0.00 0.00 0.00 1.75 0.00 0.00 2.91 -
P/NAPS 0.62 0.73 0.76 0.80 0.79 0.80 0.79 -14.95%

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