[LEONFB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 59.9%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 929,188 919,606 928,045 925,628 952,290 985,796 1,025,118 -6.34%
PBT 26,392 37,740 39,762 25,461 16,028 17,976 36,915 -20.06%
Tax -890 -4,386 -3,910 -2,747 -1,843 -1,648 -7,377 -75.61%
NP 25,502 33,354 35,852 22,714 14,185 16,328 29,538 -9.33%
-
NP to SH 25,630 33,484 35,999 22,864 14,299 16,442 29,619 -9.20%
-
Tax Rate 3.37% 11.62% 9.83% 10.79% 11.50% 9.17% 19.98% -
Total Cost 903,686 886,252 892,193 902,914 938,105 969,468 995,580 -6.25%
-
Net Worth 596,750 596,750 589,930 579,700 579,700 569,469 559,239 4.42%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 596,750 596,750 589,930 579,700 579,700 569,469 559,239 4.42%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.74% 3.63% 3.86% 2.45% 1.49% 1.66% 2.88% -
ROE 4.29% 5.61% 6.10% 3.94% 2.47% 2.89% 5.30% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 272.49 269.68 272.15 271.45 279.26 289.09 300.62 -6.34%
EPS 7.52 9.82 10.56 6.70 4.19 4.82 8.69 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.73 1.70 1.70 1.67 1.64 4.42%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 286.79 283.83 286.43 285.69 293.92 304.26 316.39 -6.34%
EPS 7.91 10.33 11.11 7.06 4.41 5.07 9.14 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8418 1.8418 1.8208 1.7892 1.7892 1.7576 1.726 4.42%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.56 0.525 0.535 0.57 0.475 0.515 0.515 -
P/RPS 0.21 0.19 0.20 0.21 0.17 0.18 0.17 15.14%
P/EPS 7.45 5.35 5.07 8.50 11.33 10.68 5.93 16.44%
EY 13.42 18.70 19.73 11.76 8.83 9.36 16.87 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.34 0.28 0.31 0.31 2.14%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 28/05/24 28/02/24 27/11/23 28/08/23 29/05/23 28/02/23 -
Price 0.52 0.58 0.54 0.53 0.525 0.495 0.535 -
P/RPS 0.19 0.22 0.20 0.20 0.19 0.17 0.18 3.67%
P/EPS 6.92 5.91 5.12 7.90 12.52 10.27 6.16 8.07%
EY 14.45 16.93 19.55 12.65 7.99 9.74 16.24 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.31 0.31 0.31 0.30 0.33 -6.16%

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