[LEONFB] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 79.47%
YoY- 191.03%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 177,985 115,153 138,544 133,783 115,205 122,284 127,444 24.91%
PBT 17,369 33,533 12,596 13,565 7,659 15,564 1,341 450.66%
Tax -3,642 -3,500 -3,754 -3,635 -2,126 -3,969 -721 194.10%
NP 13,727 30,033 8,842 9,930 5,533 11,595 620 686.99%
-
NP to SH 13,763 30,033 8,842 9,930 5,533 11,595 620 688.36%
-
Tax Rate 20.97% 10.44% 29.80% 26.80% 27.76% 25.50% 53.77% -
Total Cost 164,258 85,120 129,702 123,853 109,672 110,689 126,824 18.79%
-
Net Worth 306,900 291,399 266,600 257,299 248,000 241,799 235,599 19.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 306,900 291,399 266,600 257,299 248,000 241,799 235,599 19.25%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.71% 26.08% 6.38% 7.42% 4.80% 9.48% 0.49% -
ROE 4.48% 10.31% 3.32% 3.86% 2.23% 4.80% 0.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 57.41 37.15 44.69 43.16 37.16 39.45 41.11 24.91%
EPS 4.44 9.69 2.85 3.20 1.78 3.74 0.20 688.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.86 0.83 0.80 0.78 0.76 19.25%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.20 33.77 40.63 39.23 33.78 35.86 37.37 24.93%
EPS 4.04 8.81 2.59 2.91 1.62 3.40 0.18 694.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.8545 0.7818 0.7545 0.7273 0.7091 0.6909 19.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.825 0.77 0.66 0.465 0.535 0.45 0.47 -
P/RPS 1.44 2.07 1.48 1.08 1.44 1.14 1.14 16.83%
P/EPS 18.58 7.95 23.14 14.52 29.97 12.03 235.00 -81.55%
EY 5.38 12.58 4.32 6.89 3.34 8.31 0.43 438.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.77 0.56 0.67 0.58 0.62 21.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 -
Price 0.855 0.775 0.71 0.575 0.515 0.48 0.49 -
P/RPS 1.49 2.09 1.59 1.33 1.39 1.22 1.19 16.15%
P/EPS 19.26 8.00 24.89 17.95 28.85 12.83 245.00 -81.62%
EY 5.19 12.50 4.02 5.57 3.47 7.79 0.41 442.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.83 0.69 0.64 0.62 0.64 21.74%

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