[LEONFB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -52.28%
YoY- 19.32%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 115,153 138,544 133,783 115,205 122,284 127,444 127,235 -6.44%
PBT 33,533 12,596 13,565 7,659 15,564 1,341 4,905 260.63%
Tax -3,500 -3,754 -3,635 -2,126 -3,969 -721 -1,493 76.56%
NP 30,033 8,842 9,930 5,533 11,595 620 3,412 326.87%
-
NP to SH 30,033 8,842 9,930 5,533 11,595 620 3,412 326.87%
-
Tax Rate 10.44% 29.80% 26.80% 27.76% 25.50% 53.77% 30.44% -
Total Cost 85,120 129,702 123,853 109,672 110,689 126,824 123,823 -22.12%
-
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 291,399 266,600 257,299 248,000 241,799 235,599 235,599 15.23%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 26.08% 6.38% 7.42% 4.80% 9.48% 0.49% 2.68% -
ROE 10.31% 3.32% 3.86% 2.23% 4.80% 0.26% 1.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.15 44.69 43.16 37.16 39.45 41.11 41.04 -6.42%
EPS 9.69 2.85 3.20 1.78 3.74 0.20 1.10 327.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.83 0.80 0.78 0.76 0.76 15.23%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.54 42.76 41.29 35.56 37.74 39.33 39.27 -6.44%
EPS 9.27 2.73 3.06 1.71 3.58 0.19 1.05 327.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.8228 0.7941 0.7654 0.7463 0.7272 0.7272 15.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.77 0.66 0.465 0.535 0.45 0.47 0.45 -
P/RPS 2.07 1.48 1.08 1.44 1.14 1.14 1.10 52.48%
P/EPS 7.95 23.14 14.52 29.97 12.03 235.00 40.89 -66.47%
EY 12.58 4.32 6.89 3.34 8.31 0.43 2.45 197.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.56 0.67 0.58 0.62 0.59 24.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.775 0.71 0.575 0.515 0.48 0.49 0.47 -
P/RPS 2.09 1.59 1.33 1.39 1.22 1.19 1.15 48.97%
P/EPS 8.00 24.89 17.95 28.85 12.83 245.00 42.70 -67.29%
EY 12.50 4.02 5.57 3.47 7.79 0.41 2.34 205.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.69 0.64 0.62 0.64 0.62 20.50%

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