[LEONFB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 152.37%
YoY- 268.85%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 184,783 211,479 198,963 163,821 106,755 120,038 149,582 15.14%
PBT 42,573 42,525 18,830 8,983 3,608 2,076 -2,527 -
Tax -10,458 -6,415 -750 -2,205 -954 -1,013 -1,670 240.12%
NP 32,115 36,110 18,080 6,778 2,654 1,063 -4,197 -
-
NP to SH 32,119 36,124 18,094 6,761 2,679 1,025 -4,182 -
-
Tax Rate 24.56% 15.09% 3.98% 24.55% 26.44% 48.80% - -
Total Cost 152,668 175,369 180,883 157,043 104,101 118,975 153,779 -0.48%
-
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 65 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.38% 17.07% 9.09% 4.14% 2.49% 0.89% -2.81% -
ROE 7.12% 8.70% 4.78% 1.86% 0.76% 0.29% -1.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 56.15 68.22 64.18 52.85 34.44 38.72 48.25 10.64%
EPS 9.76 11.65 5.84 2.18 0.86 0.33 -1.35 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.22 1.17 1.14 1.13 1.13 13.71%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 54.19 62.02 58.35 48.04 31.31 35.20 43.87 15.13%
EPS 9.42 10.59 5.31 1.98 0.79 0.30 -1.23 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 18.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.985 0.71 0.605 0.305 0.31 0.30 0.42 -
P/RPS 1.75 1.04 0.94 0.58 0.90 0.77 0.87 59.41%
P/EPS 10.09 6.09 10.37 13.98 35.87 90.73 -31.13 -
EY 9.91 16.41 9.65 7.15 2.79 1.10 -3.21 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.50 0.26 0.27 0.27 0.37 55.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 -
Price 1.13 1.06 0.635 0.37 0.305 0.32 0.37 -
P/RPS 2.01 1.55 0.99 0.70 0.89 0.83 0.77 89.69%
P/EPS 11.58 9.10 10.88 16.96 35.29 96.78 -27.43 -
EY 8.64 10.99 9.19 5.89 2.83 1.03 -3.65 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.52 0.32 0.27 0.28 0.33 83.55%

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