[LEONFB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 30.8%
YoY- 49.78%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 565,465 502,685 509,816 498,716 492,168 497,859 492,515 9.63%
PBT 77,063 67,353 49,384 38,129 29,469 28,314 17,916 164.25%
Tax -14,531 -13,015 -13,484 -10,451 -8,309 -8,050 -5,454 92.07%
NP 62,532 54,338 35,900 27,678 21,160 20,264 12,462 192.80%
-
NP to SH 62,568 54,338 35,900 27,678 21,160 20,264 12,462 192.92%
-
Tax Rate 18.86% 19.32% 27.30% 27.41% 28.20% 28.43% 30.44% -
Total Cost 502,933 448,347 473,916 471,038 471,008 477,595 480,053 3.14%
-
Net Worth 306,900 291,399 266,600 257,299 248,000 241,799 235,599 19.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 306,900 291,399 266,600 257,299 248,000 241,799 235,599 19.25%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.06% 10.81% 7.04% 5.55% 4.30% 4.07% 2.53% -
ROE 20.39% 18.65% 13.47% 10.76% 8.53% 8.38% 5.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 182.41 162.16 164.46 160.88 158.76 160.60 158.88 9.63%
EPS 20.18 17.53 11.58 8.93 6.83 6.54 4.02 192.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.86 0.83 0.80 0.78 0.76 19.25%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 165.83 147.41 149.51 146.25 144.33 146.00 144.43 9.63%
EPS 18.35 15.93 10.53 8.12 6.21 5.94 3.65 193.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.8545 0.7818 0.7545 0.7273 0.7091 0.6909 19.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.825 0.77 0.66 0.465 0.535 0.45 0.47 -
P/RPS 0.45 0.47 0.40 0.29 0.34 0.28 0.30 31.00%
P/EPS 4.09 4.39 5.70 5.21 7.84 6.88 11.69 -50.31%
EY 24.46 22.76 17.55 19.20 12.76 14.53 8.55 101.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.77 0.56 0.67 0.58 0.62 21.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 25/05/16 -
Price 0.855 0.775 0.71 0.575 0.515 0.48 0.49 -
P/RPS 0.47 0.48 0.43 0.36 0.32 0.30 0.31 31.94%
P/EPS 4.24 4.42 6.13 6.44 7.54 7.34 12.19 -50.50%
EY 23.61 22.62 16.31 15.53 13.25 13.62 8.20 102.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.83 0.69 0.64 0.62 0.64 21.74%

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