[LEONFB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -39.64%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 952,290 985,796 1,025,118 1,041,176 1,014,265 948,123 886,582 4.89%
PBT 16,028 17,976 36,915 83,014 137,598 162,132 172,849 -79.60%
Tax -1,843 -1,648 -7,377 -19,241 -31,930 -38,370 -36,869 -86.50%
NP 14,185 16,328 29,538 63,773 105,668 123,762 135,980 -77.93%
-
NP to SH 14,299 16,442 29,619 63,802 105,699 123,795 136,010 -77.81%
-
Tax Rate 11.50% 9.17% 19.98% 23.18% 23.21% 23.67% 21.33% -
Total Cost 938,105 969,468 995,580 977,403 908,597 824,361 750,602 16.07%
-
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - 65 65 -
Div Payout % - - - - - 0.05% 0.05% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.49% 1.66% 2.88% 6.13% 10.42% 13.05% 15.34% -
ROE 2.47% 2.89% 5.30% 11.34% 18.67% 22.14% 25.40% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 279.26 289.09 300.62 305.33 297.44 278.04 259.99 4.89%
EPS 4.19 4.82 8.69 18.71 31.00 36.30 39.89 -77.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 1.70 1.67 1.64 1.65 1.66 1.64 1.57 5.46%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 293.92 304.26 316.39 321.35 313.04 292.63 273.64 4.89%
EPS 4.41 5.07 9.14 19.69 32.62 38.21 41.98 -77.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 1.7892 1.7576 1.726 1.7366 1.7471 1.726 1.6524 5.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.475 0.515 0.515 0.49 0.625 0.78 0.835 -
P/RPS 0.17 0.18 0.17 0.16 0.21 0.28 0.32 -34.48%
P/EPS 11.33 10.68 5.93 2.62 2.02 2.15 2.09 209.55%
EY 8.83 9.36 16.87 38.18 49.59 46.54 47.77 -67.65%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.28 0.31 0.31 0.30 0.38 0.48 0.53 -34.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.525 0.495 0.535 0.525 0.515 0.605 0.925 -
P/RPS 0.19 0.17 0.18 0.17 0.17 0.22 0.36 -34.76%
P/EPS 12.52 10.27 6.16 2.81 1.66 1.67 2.32 208.61%
EY 7.99 9.74 16.24 35.64 60.19 60.01 43.12 -67.59%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.02 -
P/NAPS 0.31 0.30 0.33 0.32 0.31 0.37 0.59 -34.96%

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