[LEONFB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -49.19%
YoY- -67.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 612,692 624,702 599,343 597,925 588,448 611,192 581,860 3.49%
PBT 17,300 26,041 27,114 35,532 63,708 69,689 92,045 -67.15%
Tax -5,092 -7,100 -7,232 -9,567 -12,454 -13,293 -14,048 -49.13%
NP 12,208 18,941 19,882 25,965 51,254 56,396 77,997 -70.92%
-
NP to SH 12,297 19,053 20,020 26,100 51,365 56,539 78,111 -70.81%
-
Tax Rate 29.43% 27.26% 26.67% 26.93% 19.55% 19.07% 15.26% -
Total Cost 600,484 605,761 579,461 571,960 537,194 554,796 503,863 12.39%
-
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 356,499 353,399 350,299 350,299 353,399 344,100 341,000 3.00%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.99% 3.03% 3.32% 4.34% 8.71% 9.23% 13.40% -
ROE 3.45% 5.39% 5.72% 7.45% 14.53% 16.43% 22.91% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 197.64 201.52 193.34 192.88 189.82 197.16 187.70 3.49%
EPS 3.97 6.15 6.46 8.42 16.57 18.24 25.20 -70.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.13 1.13 1.14 1.11 1.10 3.00%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 189.10 192.81 184.98 184.54 181.62 188.64 179.59 3.49%
EPS 3.80 5.88 6.18 8.06 15.85 17.45 24.11 -70.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1003 1.0907 1.0812 1.0812 1.0907 1.062 1.0525 3.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.44 0.43 0.57 0.485 0.62 0.59 0.725 -
P/RPS 0.22 0.21 0.29 0.25 0.33 0.30 0.39 -31.70%
P/EPS 11.09 7.00 8.83 5.76 3.74 3.23 2.88 145.47%
EY 9.02 14.29 11.33 17.36 26.72 30.91 34.75 -59.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.50 0.43 0.54 0.53 0.66 -30.76%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 30/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 0.44 0.415 0.48 0.505 0.52 0.625 0.66 -
P/RPS 0.22 0.21 0.25 0.26 0.27 0.32 0.35 -26.60%
P/EPS 11.09 6.75 7.43 6.00 3.14 3.43 2.62 161.44%
EY 9.02 14.81 13.45 16.67 31.86 29.18 38.18 -61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.45 0.46 0.56 0.60 -26.23%

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