[LEONFB] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -123.01%
YoY- -108.34%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,419 233,698 238,152 263,021 250,925 273,020 254,210 -9.92%
PBT 16,091 12,869 -7,487 -5,445 18,039 31,808 38,612 -44.29%
Tax -4,213 -2,187 2,343 2,214 -4,018 -7,916 -9,521 -42.01%
NP 11,878 10,682 -5,144 -3,231 14,021 23,892 29,091 -45.05%
-
NP to SH 11,880 10,732 -5,087 -3,226 14,023 23,909 29,096 -45.05%
-
Tax Rate 26.18% 16.99% - - 22.27% 24.89% 24.66% -
Total Cost 205,541 223,016 243,296 266,252 236,904 249,128 225,119 -5.90%
-
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.46% 4.57% -2.16% -1.23% 5.59% 8.75% 11.44% -
ROE 2.05% 1.88% -0.91% -0.57% 2.48% 4.28% 5.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 63.76 68.53 69.84 77.13 73.59 80.06 74.55 -9.92%
EPS 3.48 3.15 -1.49 -0.95 4.11 7.01 8.53 -45.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.65 1.66 1.64 1.57 5.46%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 67.10 72.13 73.50 81.18 77.45 84.27 78.46 -9.92%
EPS 3.67 3.31 -1.57 -1.00 4.33 7.38 8.98 -45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7892 1.7576 1.726 1.7366 1.7471 1.726 1.6524 5.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.475 0.515 0.515 0.49 0.625 0.78 0.835 -
P/RPS 0.74 0.75 0.74 0.64 0.85 0.97 1.12 -24.19%
P/EPS 13.63 16.36 -34.52 -51.79 15.20 11.12 9.79 24.75%
EY 7.33 6.11 -2.90 -1.93 6.58 8.99 10.22 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.30 0.38 0.48 0.53 -34.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.525 0.495 0.535 0.525 0.515 0.605 0.925 -
P/RPS 0.82 0.72 0.77 0.68 0.70 0.76 1.24 -24.15%
P/EPS 15.07 15.73 -35.86 -55.49 12.52 8.63 10.84 24.63%
EY 6.64 6.36 -2.79 -1.80 7.99 11.59 9.22 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.33 0.32 0.31 0.37 0.59 -34.96%

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