[LEONFB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 22.25%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 122,284 127,444 127,235 120,896 116,940 140,333 124,414 -1.14%
PBT 15,564 1,341 4,905 6,504 5,166 9,190 9,111 42.94%
Tax -3,969 -721 -1,493 -1,867 -1,373 -2,553 -2,401 39.84%
NP 11,595 620 3,412 4,637 3,793 6,637 6,710 44.04%
-
NP to SH 11,595 620 3,412 4,637 3,793 6,637 6,710 44.04%
-
Tax Rate 25.50% 53.77% 30.44% 28.71% 26.58% 27.78% 26.35% -
Total Cost 110,689 126,824 123,823 116,259 113,147 133,696 117,704 -4.01%
-
Net Worth 241,799 235,599 235,599 232,500 226,300 229,400 223,200 5.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 241,799 235,599 235,599 232,500 226,300 229,400 223,200 5.48%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.48% 0.49% 2.68% 3.84% 3.24% 4.73% 5.39% -
ROE 4.80% 0.26% 1.45% 1.99% 1.68% 2.89% 3.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.45 41.11 41.04 39.00 37.72 45.27 40.13 -1.13%
EPS 3.74 0.20 1.10 1.50 1.22 2.14 2.16 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.76 0.75 0.73 0.74 0.72 5.48%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.86 37.37 37.31 35.45 34.29 41.15 36.49 -1.15%
EPS 3.40 0.18 1.00 1.36 1.11 1.95 1.97 43.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7091 0.6909 0.6909 0.6818 0.6636 0.6727 0.6545 5.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.45 0.47 0.45 0.435 0.565 0.51 0.505 -
P/RPS 1.14 1.14 1.10 1.12 1.50 1.13 1.26 -6.46%
P/EPS 12.03 235.00 40.89 29.08 46.18 23.82 23.33 -35.72%
EY 8.31 0.43 2.45 3.44 2.17 4.20 4.29 55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.59 0.58 0.77 0.69 0.70 -11.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 27/05/15 26/02/15 -
Price 0.48 0.49 0.47 0.475 0.45 0.54 0.55 -
P/RPS 1.22 1.19 1.15 1.22 1.19 1.19 1.37 -7.44%
P/EPS 12.83 245.00 42.70 31.76 36.78 25.22 25.41 -36.61%
EY 7.79 0.41 2.34 3.15 2.72 3.96 3.94 57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.62 0.63 0.62 0.73 0.76 -12.70%

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