[LEONFB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 121,669 131,730 111,381 112,065 115,804 113,979 113,419 4.78%
PBT 11,361 11,009 5,914 9,724 8,379 10,165 7,084 36.97%
Tax -2,964 -2,842 -1,641 -2,487 -2,085 -2,942 -2,064 27.25%
NP 8,397 8,167 4,273 7,237 6,294 7,223 5,020 40.86%
-
NP to SH 8,397 8,167 4,273 7,237 6,294 7,223 5,020 40.86%
-
Tax Rate 26.09% 25.82% 27.75% 25.58% 24.88% 28.94% 29.14% -
Total Cost 113,272 123,563 107,108 104,828 109,510 106,756 108,399 2.97%
-
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,100 - - 4,650 - 4,063 - -
Div Payout % 36.92% - - 64.25% - 56.26% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 250,690 15.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.90% 6.20% 3.84% 6.46% 5.44% 6.34% 4.43% -
ROE 3.82% 3.87% 2.06% 3.59% 3.22% 4.30% 3.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.25 42.49 35.93 36.15 37.36 42.07 45.24 -9.02%
EPS 2.71 2.63 1.38 2.33 2.03 2.67 2.00 22.42%
DPS 1.00 0.00 0.00 1.50 0.00 1.50 0.00 -
NAPS 0.71 0.68 0.67 0.65 0.63 0.62 0.60 11.86%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.68 38.63 32.66 32.86 33.96 33.42 33.26 4.78%
EPS 2.46 2.40 1.25 2.12 1.85 2.12 1.47 40.91%
DPS 0.91 0.00 0.00 1.36 0.00 1.19 0.00 -
NAPS 0.6455 0.6182 0.6091 0.5909 0.5727 0.4925 0.4411 28.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 0.64 0.525 0.565 0.47 0.475 0.515 0.00 -
P/RPS 1.63 1.24 1.57 1.30 1.27 1.22 0.00 -
P/EPS 23.63 19.93 40.99 20.13 23.40 19.31 0.00 -
EY 4.23 5.02 2.44 4.97 4.27 5.18 0.00 -
DY 1.56 0.00 0.00 3.19 0.00 2.91 0.00 -
P/NAPS 0.90 0.77 0.84 0.72 0.75 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 27/08/13 30/05/13 -
Price 0.57 0.535 0.535 0.515 0.475 0.47 0.00 -
P/RPS 1.45 1.26 1.49 1.42 1.27 1.12 0.00 -
P/EPS 21.04 20.31 38.81 22.06 23.40 17.63 0.00 -
EY 4.75 4.92 2.58 4.53 4.27 5.67 0.00 -
DY 1.75 0.00 0.00 2.91 0.00 3.19 0.00 -
P/NAPS 0.80 0.79 0.80 0.79 0.75 0.76 0.00 -

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