[LEONFB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.58%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 505,404 502,583 503,356 518,146 489,194 476,845 470,980 4.80%
PBT 25,765 29,971 34,828 40,671 37,395 38,008 35,026 -18.46%
Tax -7,286 -8,194 -9,291 -10,760 -9,848 -9,934 -9,055 -13.45%
NP 18,479 21,777 25,537 29,911 27,547 28,074 25,971 -20.25%
-
NP to SH 18,479 21,777 25,537 29,911 27,547 28,074 25,971 -20.25%
-
Tax Rate 28.28% 27.34% 26.68% 26.46% 26.34% 26.14% 25.85% -
Total Cost 486,925 480,806 477,819 488,235 461,647 448,771 445,009 6.16%
-
Net Worth 235,599 232,500 226,300 229,400 223,200 220,099 210,800 7.67%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 3,100 3,100 3,100 7,750 4,650 -
Div Payout % - - 12.14% 10.36% 11.25% 27.61% 17.90% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 235,599 232,500 226,300 229,400 223,200 220,099 210,800 7.67%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.66% 4.33% 5.07% 5.77% 5.63% 5.89% 5.51% -
ROE 7.84% 9.37% 11.28% 13.04% 12.34% 12.76% 12.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.03 162.12 162.37 167.14 157.80 153.82 151.93 4.79%
EPS 5.96 7.02 8.24 9.65 8.89 9.06 8.38 -20.27%
DPS 0.00 0.00 1.00 1.00 1.00 2.50 1.50 -
NAPS 0.76 0.75 0.73 0.74 0.72 0.71 0.68 7.67%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 155.99 155.12 155.36 159.92 150.99 147.17 145.36 4.80%
EPS 5.70 6.72 7.88 9.23 8.50 8.66 8.02 -20.31%
DPS 0.00 0.00 0.96 0.96 0.96 2.39 1.44 -
NAPS 0.7272 0.7176 0.6985 0.708 0.6889 0.6793 0.6506 7.68%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.45 0.435 0.565 0.51 0.505 0.64 0.525 -
P/RPS 0.28 0.27 0.35 0.31 0.32 0.42 0.35 -13.78%
P/EPS 7.55 6.19 6.86 5.29 5.68 7.07 6.27 13.14%
EY 13.25 16.15 14.58 18.92 17.60 14.15 15.96 -11.63%
DY 0.00 0.00 1.77 1.96 1.98 3.91 2.86 -
P/NAPS 0.59 0.58 0.77 0.69 0.70 0.90 0.77 -16.22%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.47 0.475 0.45 0.54 0.55 0.57 0.535 -
P/RPS 0.29 0.29 0.28 0.32 0.35 0.37 0.35 -11.75%
P/EPS 7.88 6.76 5.46 5.60 6.19 6.29 6.39 14.95%
EY 12.68 14.79 18.31 17.87 16.16 15.89 15.66 -13.09%
DY 0.00 0.00 2.22 1.85 1.82 4.39 2.80 -
P/NAPS 0.62 0.63 0.62 0.73 0.76 0.80 0.79 -14.87%

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