[LEONFB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 99.65%
YoY- 3424.29%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 254,210 236,110 184,783 211,479 198,963 163,821 106,755 78.03%
PBT 38,612 49,139 42,573 42,525 18,830 8,983 3,608 383.53%
Tax -9,521 -10,475 -10,458 -6,415 -750 -2,205 -954 361.60%
NP 29,091 38,664 32,115 36,110 18,080 6,778 2,654 391.29%
-
NP to SH 29,096 38,671 32,119 36,124 18,094 6,761 2,679 388.30%
-
Tax Rate 24.66% 21.32% 24.56% 15.09% 3.98% 24.55% 26.44% -
Total Cost 225,119 197,446 152,668 175,369 180,883 157,043 104,101 66.99%
-
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 65 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.44% 16.38% 17.38% 17.07% 9.09% 4.14% 2.49% -
ROE 5.43% 7.66% 7.12% 8.70% 4.78% 1.86% 0.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 74.55 69.24 56.15 68.22 64.18 52.85 34.44 67.10%
EPS 8.53 11.34 9.76 11.65 5.84 2.18 0.86 359.71%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.48 1.37 1.34 1.22 1.17 1.14 23.71%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 78.46 72.87 57.03 65.27 61.41 50.56 32.95 78.03%
EPS 8.98 11.94 9.91 11.15 5.58 2.09 0.83 387.05%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.6524 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 31.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.835 0.935 0.985 0.71 0.605 0.305 0.31 -
P/RPS 1.12 1.35 1.75 1.04 0.94 0.58 0.90 15.64%
P/EPS 9.79 8.24 10.09 6.09 10.37 13.98 35.87 -57.82%
EY 10.22 12.13 9.91 16.41 9.65 7.15 2.79 137.06%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.72 0.53 0.50 0.26 0.27 56.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 -
Price 0.925 0.80 1.13 1.06 0.635 0.37 0.305 -
P/RPS 1.24 1.16 2.01 1.55 0.99 0.70 0.89 24.66%
P/EPS 10.84 7.05 11.58 9.10 10.88 16.96 35.29 -54.37%
EY 9.22 14.18 8.64 10.99 9.19 5.89 2.83 119.29%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.82 0.79 0.52 0.32 0.27 68.15%

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