[LEONFB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 62.61%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 509,816 498,716 492,168 497,859 492,515 505,404 502,583 0.95%
PBT 49,384 38,129 29,469 28,314 17,916 25,765 29,971 39.46%
Tax -13,484 -10,451 -8,309 -8,050 -5,454 -7,286 -8,194 39.34%
NP 35,900 27,678 21,160 20,264 12,462 18,479 21,777 39.50%
-
NP to SH 35,900 27,678 21,160 20,264 12,462 18,479 21,777 39.50%
-
Tax Rate 27.30% 27.41% 28.20% 28.43% 30.44% 28.28% 27.34% -
Total Cost 473,916 471,038 471,008 477,595 480,053 486,925 480,806 -0.95%
-
Net Worth 266,600 257,299 248,000 241,799 235,599 235,599 232,500 9.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 266,600 257,299 248,000 241,799 235,599 235,599 232,500 9.54%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.04% 5.55% 4.30% 4.07% 2.53% 3.66% 4.33% -
ROE 13.47% 10.76% 8.53% 8.38% 5.29% 7.84% 9.37% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 164.46 160.88 158.76 160.60 158.88 163.03 162.12 0.95%
EPS 11.58 8.93 6.83 6.54 4.02 5.96 7.02 39.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.80 0.78 0.76 0.76 0.75 9.54%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 157.35 153.92 151.90 153.66 152.01 155.99 155.12 0.95%
EPS 11.08 8.54 6.53 6.25 3.85 5.70 6.72 39.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8228 0.7941 0.7654 0.7463 0.7272 0.7272 0.7176 9.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.66 0.465 0.535 0.45 0.47 0.45 0.435 -
P/RPS 0.40 0.29 0.34 0.28 0.30 0.28 0.27 29.92%
P/EPS 5.70 5.21 7.84 6.88 11.69 7.55 6.19 -5.34%
EY 17.55 19.20 12.76 14.53 8.55 13.25 16.15 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.67 0.58 0.62 0.59 0.58 20.77%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 -
Price 0.71 0.575 0.515 0.48 0.49 0.47 0.475 -
P/RPS 0.43 0.36 0.32 0.30 0.31 0.29 0.29 29.99%
P/EPS 6.13 6.44 7.54 7.34 12.19 7.88 6.76 -6.30%
EY 16.31 15.53 13.25 13.62 8.20 12.68 14.79 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.69 0.64 0.62 0.64 0.62 0.63 20.15%

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