[LEONFB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -35.46%
YoY- -76.06%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 519,606 582,695 607,122 612,692 624,702 599,343 597,925 -8.94%
PBT 5,804 12,300 10,977 17,300 26,041 27,114 35,532 -70.15%
Tax -4,432 -6,091 -5,444 -5,092 -7,100 -7,232 -9,567 -40.15%
NP 1,372 6,209 5,533 12,208 18,941 19,882 25,965 -85.94%
-
NP to SH 1,355 6,170 5,598 12,297 19,053 20,020 26,100 -86.10%
-
Tax Rate 76.36% 49.52% 49.59% 29.43% 27.26% 26.67% 26.93% -
Total Cost 518,234 576,486 601,589 600,484 605,761 579,461 571,960 -6.37%
-
Net Worth 353,399 350,299 350,299 356,499 353,399 350,299 350,299 0.58%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 353,399 350,299 350,299 356,499 353,399 350,299 350,299 0.58%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.26% 1.07% 0.91% 1.99% 3.03% 3.32% 4.34% -
ROE 0.38% 1.76% 1.60% 3.45% 5.39% 5.72% 7.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 167.61 187.97 195.85 197.64 201.52 193.34 192.88 -8.94%
EPS 0.44 1.99 1.81 3.97 6.15 6.46 8.42 -86.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.15 1.14 1.13 1.13 0.58%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 160.37 179.84 187.38 189.10 192.81 184.98 184.54 -8.94%
EPS 0.42 1.90 1.73 3.80 5.88 6.18 8.06 -86.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0907 1.0812 1.0812 1.1003 1.0907 1.0812 1.0812 0.58%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.31 0.30 0.42 0.44 0.43 0.57 0.485 -
P/RPS 0.18 0.16 0.21 0.22 0.21 0.29 0.25 -19.68%
P/EPS 70.92 15.07 23.26 11.09 7.00 8.83 5.76 434.02%
EY 1.41 6.63 4.30 9.02 14.29 11.33 17.36 -81.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.37 0.38 0.38 0.50 0.43 -26.69%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 30/05/19 27/02/19 -
Price 0.305 0.32 0.39 0.44 0.415 0.48 0.505 -
P/RPS 0.18 0.17 0.20 0.22 0.21 0.25 0.26 -21.75%
P/EPS 69.78 16.08 21.60 11.09 6.75 7.43 6.00 414.08%
EY 1.43 6.22 4.63 9.02 14.81 13.45 16.67 -80.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.38 0.36 0.42 0.45 -28.88%

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