[LEONFB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 3.77%
YoY- 112.13%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 518,146 489,194 476,845 470,980 453,229 455,267 343,202 31.63%
PBT 40,671 37,395 38,008 35,026 34,182 35,352 25,628 36.09%
Tax -10,760 -9,848 -9,934 -9,055 -9,155 -9,578 -7,091 32.08%
NP 29,911 27,547 28,074 25,971 25,027 25,774 18,537 37.61%
-
NP to SH 29,911 27,547 28,074 25,971 25,027 25,774 18,537 37.61%
-
Tax Rate 26.46% 26.34% 26.14% 25.85% 26.78% 27.09% 27.67% -
Total Cost 488,235 461,647 448,771 445,009 428,202 429,493 324,665 31.29%
-
Net Worth 229,400 223,200 220,099 210,800 207,700 201,499 195,299 11.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,100 3,100 7,750 4,650 8,713 8,713 - -
Div Payout % 10.36% 11.25% 27.61% 17.90% 34.82% 33.81% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,400 223,200 220,099 210,800 207,700 201,499 195,299 11.33%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.77% 5.63% 5.89% 5.51% 5.52% 5.66% 5.40% -
ROE 13.04% 12.34% 12.76% 12.32% 12.05% 12.79% 9.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 167.14 157.80 153.82 151.93 146.20 146.86 110.71 31.63%
EPS 9.65 8.89 9.06 8.38 8.07 8.31 5.98 37.61%
DPS 1.00 1.00 2.50 1.50 2.81 2.81 0.00 -
NAPS 0.74 0.72 0.71 0.68 0.67 0.65 0.63 11.33%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 151.95 143.46 139.84 138.12 132.91 133.51 100.65 31.63%
EPS 8.77 8.08 8.23 7.62 7.34 7.56 5.44 37.52%
DPS 0.91 0.91 2.27 1.36 2.56 2.56 0.00 -
NAPS 0.6727 0.6545 0.6455 0.6182 0.6091 0.5909 0.5727 11.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.51 0.505 0.64 0.525 0.565 0.47 0.475 -
P/RPS 0.31 0.32 0.42 0.35 0.39 0.32 0.43 -19.61%
P/EPS 5.29 5.68 7.07 6.27 7.00 5.65 7.94 -23.73%
EY 18.92 17.60 14.15 15.96 14.29 17.69 12.59 31.23%
DY 1.96 1.98 3.91 2.86 4.97 5.98 0.00 -
P/NAPS 0.69 0.70 0.90 0.77 0.84 0.72 0.75 -5.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 - -
Price 0.54 0.55 0.57 0.535 0.535 0.515 0.00 -
P/RPS 0.32 0.35 0.37 0.35 0.37 0.35 0.00 -
P/EPS 5.60 6.19 6.29 6.39 6.63 6.19 0.00 -
EY 17.87 16.16 15.89 15.66 15.09 16.14 0.00 -
DY 1.85 1.82 4.39 2.80 5.25 5.46 0.00 -
P/NAPS 0.73 0.76 0.80 0.79 0.80 0.79 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