[LEONFB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -10.96%
YoY- 1326.13%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 145,675 177,985 115,153 138,544 133,783 115,205 122,284 12.34%
PBT 31,972 17,369 33,533 12,596 13,565 7,659 15,564 61.38%
Tax -4,205 -3,642 -3,500 -3,754 -3,635 -2,126 -3,969 3.91%
NP 27,767 13,727 30,033 8,842 9,930 5,533 11,595 78.70%
-
NP to SH 27,782 13,763 30,033 8,842 9,930 5,533 11,595 78.77%
-
Tax Rate 13.15% 20.97% 10.44% 29.80% 26.80% 27.76% 25.50% -
Total Cost 117,908 164,258 85,120 129,702 123,853 109,672 110,689 4.28%
-
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.06% 7.71% 26.08% 6.38% 7.42% 4.80% 9.48% -
ROE 8.30% 4.48% 10.31% 3.32% 3.86% 2.23% 4.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.99 57.41 37.15 44.69 43.16 37.16 39.45 12.33%
EPS 8.96 4.44 9.69 2.85 3.20 1.78 3.74 78.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.94 0.86 0.83 0.80 0.78 24.15%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.96 54.93 35.54 42.76 41.29 35.56 37.74 12.34%
EPS 8.57 4.25 9.27 2.73 3.06 1.71 3.58 78.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0333 0.9472 0.8994 0.8228 0.7941 0.7654 0.7463 24.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.91 0.825 0.77 0.66 0.465 0.535 0.45 -
P/RPS 1.94 1.44 2.07 1.48 1.08 1.44 1.14 42.40%
P/EPS 10.15 18.58 7.95 23.14 14.52 29.97 12.03 -10.68%
EY 9.85 5.38 12.58 4.32 6.89 3.34 8.31 11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.82 0.77 0.56 0.67 0.58 27.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 -
Price 0.925 0.855 0.775 0.71 0.575 0.515 0.48 -
P/RPS 1.97 1.49 2.09 1.59 1.33 1.39 1.22 37.51%
P/EPS 10.32 19.26 8.00 24.89 17.95 28.85 12.83 -13.47%
EY 9.69 5.19 12.50 4.02 5.57 3.47 7.79 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.82 0.83 0.69 0.64 0.62 24.30%

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