[LEONFB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.8%
YoY- 376.24%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,041,176 1,014,265 948,123 886,582 831,335 759,046 681,018 32.67%
PBT 83,014 137,598 162,132 172,849 153,067 112,911 73,946 8.00%
Tax -19,241 -31,930 -38,370 -36,869 -28,098 -19,828 -10,324 51.38%
NP 63,773 105,668 123,762 135,980 124,969 93,083 63,622 0.15%
-
NP to SH 63,802 105,699 123,795 136,010 125,008 93,098 63,658 0.15%
-
Tax Rate 23.18% 23.21% 23.67% 21.33% 18.36% 17.56% 13.96% -
Total Cost 977,403 908,597 824,361 750,602 706,366 665,963 617,396 35.79%
-
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 65 65 65 65 - -
Div Payout % - - 0.05% 0.05% 0.05% 0.07% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 562,649 566,059 559,239 535,370 504,680 450,835 415,400 22.39%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 310,000 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.13% 10.42% 13.05% 15.34% 15.03% 12.26% 9.34% -
ROE 11.34% 18.67% 22.14% 25.40% 24.77% 20.65% 15.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 305.33 297.44 278.04 259.99 243.79 230.66 219.68 24.51%
EPS 18.71 31.00 36.30 39.89 36.66 28.29 20.53 -5.99%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 1.65 1.66 1.64 1.57 1.48 1.37 1.34 14.86%
Adjusted Per Share Value based on latest NOSH - 341,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 321.35 313.04 292.63 273.64 256.58 234.27 210.19 32.67%
EPS 19.69 32.62 38.21 41.98 38.58 28.73 19.65 0.13%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 1.7366 1.7471 1.726 1.6524 1.5577 1.3915 1.2821 22.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.625 0.78 0.835 0.935 0.985 0.71 -
P/RPS 0.16 0.21 0.28 0.32 0.38 0.43 0.32 -36.97%
P/EPS 2.62 2.02 2.15 2.09 2.55 3.48 3.46 -16.90%
EY 38.18 49.59 46.54 47.77 39.21 28.72 28.92 20.32%
DY 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
P/NAPS 0.30 0.38 0.48 0.53 0.63 0.72 0.53 -31.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 28/05/21 -
Price 0.525 0.515 0.605 0.925 0.80 1.13 1.06 -
P/RPS 0.17 0.17 0.22 0.36 0.33 0.49 0.48 -49.91%
P/EPS 2.81 1.66 1.67 2.32 2.18 3.99 5.16 -33.28%
EY 35.64 60.19 60.01 43.12 45.82 25.04 19.37 50.09%
DY 0.00 0.00 0.03 0.02 0.02 0.02 0.00 -
P/NAPS 0.32 0.31 0.37 0.59 0.54 0.82 0.79 -45.22%

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