[LEONFB] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -24.76%
YoY- 60.8%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 263,021 250,925 273,020 254,210 236,110 184,783 211,479 15.63%
PBT -5,445 18,039 31,808 38,612 49,139 42,573 42,525 -
Tax 2,214 -4,018 -7,916 -9,521 -10,475 -10,458 -6,415 -
NP -3,231 14,021 23,892 29,091 38,664 32,115 36,110 -
-
NP to SH -3,226 14,023 23,909 29,096 38,671 32,119 36,124 -
-
Tax Rate - 22.27% 24.89% 24.66% 21.32% 24.56% 15.09% -
Total Cost 266,252 236,904 249,128 225,119 197,446 152,668 175,369 32.06%
-
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 65 - -
Div Payout % - - - - - 0.20% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 310,000 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.23% 5.59% 8.75% 11.44% 16.38% 17.38% 17.07% -
ROE -0.57% 2.48% 4.28% 5.43% 7.66% 7.12% 8.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 77.13 73.59 80.06 74.55 69.24 56.15 68.22 8.51%
EPS -0.95 4.11 7.01 8.53 11.34 9.76 11.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.65 1.66 1.64 1.57 1.48 1.37 1.34 14.86%
Adjusted Per Share Value based on latest NOSH - 341,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 77.13 73.59 80.06 74.55 69.24 54.19 62.02 15.62%
EPS -0.95 4.11 7.01 8.53 11.34 9.42 10.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.65 1.66 1.64 1.57 1.48 1.3221 1.2182 22.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.625 0.78 0.835 0.935 0.985 0.71 -
P/RPS 0.64 0.85 0.97 1.12 1.35 1.75 1.04 -27.62%
P/EPS -51.79 15.20 11.12 9.79 8.24 10.09 6.09 -
EY -1.93 6.58 8.99 10.22 12.13 9.91 16.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.30 0.38 0.48 0.53 0.63 0.72 0.53 -31.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 28/05/21 -
Price 0.525 0.515 0.605 0.925 0.80 1.13 1.06 -
P/RPS 0.68 0.70 0.76 1.24 1.16 2.01 1.55 -42.23%
P/EPS -55.49 12.52 8.63 10.84 7.05 11.58 9.10 -
EY -1.80 7.99 11.59 9.22 14.18 8.64 10.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.32 0.31 0.37 0.59 0.54 0.82 0.79 -45.22%

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