[LEONFB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 354.54%
YoY- 410.16%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 831,335 759,046 681,018 589,577 540,196 519,606 582,695 26.70%
PBT 153,067 112,911 73,946 33,497 12,140 5,804 12,300 436.18%
Tax -28,098 -19,828 -10,324 -4,922 -5,842 -4,432 -6,091 176.85%
NP 124,969 93,083 63,622 28,575 6,298 1,372 6,209 638.57%
-
NP to SH 125,008 93,098 63,658 28,559 6,283 1,355 6,170 641.83%
-
Tax Rate 18.36% 17.56% 13.96% 14.69% 48.12% 76.36% 49.52% -
Total Cost 706,366 665,963 617,396 561,002 533,898 518,234 576,486 14.49%
-
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 65 65 - - - - - -
Div Payout % 0.05% 0.07% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.03% 12.26% 9.34% 4.85% 1.17% 0.26% 1.07% -
ROE 24.77% 20.65% 15.32% 7.55% 1.73% 0.38% 1.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 243.79 230.66 219.68 190.19 174.26 167.61 187.97 18.90%
EPS 36.66 28.29 20.53 9.21 2.03 0.44 1.99 596.28%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.34 1.22 1.17 1.14 1.13 19.68%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 256.58 234.27 210.19 181.97 166.73 160.37 179.84 26.70%
EPS 38.58 28.73 19.65 8.81 1.94 0.42 1.90 642.92%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 1.0812 27.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.985 0.71 0.605 0.305 0.31 0.30 -
P/RPS 0.38 0.43 0.32 0.32 0.18 0.18 0.16 77.91%
P/EPS 2.55 3.48 3.46 6.57 15.05 70.92 15.07 -69.37%
EY 39.21 28.72 28.92 15.23 6.65 1.41 6.63 226.67%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.53 0.50 0.26 0.27 0.27 75.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 -
Price 0.80 1.13 1.06 0.635 0.37 0.305 0.32 -
P/RPS 0.33 0.49 0.48 0.33 0.21 0.18 0.17 55.54%
P/EPS 2.18 3.99 5.16 6.89 18.26 69.78 16.08 -73.57%
EY 45.82 25.04 19.37 14.51 5.48 1.43 6.22 278.13%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.79 0.52 0.32 0.27 0.28 54.87%

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