[LEONFB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.87%
YoY- 117.58%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 597,925 588,448 611,192 581,860 577,357 565,465 502,685 12.22%
PBT 35,532 63,708 69,689 92,045 95,470 77,063 67,353 -34.63%
Tax -9,567 -12,454 -13,293 -14,048 -15,101 -14,531 -13,015 -18.50%
NP 25,965 51,254 56,396 77,997 80,369 62,532 54,338 -38.79%
-
NP to SH 26,100 51,365 56,539 78,111 80,420 62,568 54,338 -38.58%
-
Tax Rate 26.93% 19.55% 19.07% 15.26% 15.82% 18.86% 19.32% -
Total Cost 571,960 537,194 554,796 503,863 496,988 502,933 448,347 17.57%
-
Net Worth 350,299 353,399 344,100 341,000 334,800 306,900 291,399 13.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 350,299 353,399 344,100 341,000 334,800 306,900 291,399 13.01%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.34% 8.71% 9.23% 13.40% 13.92% 11.06% 10.81% -
ROE 7.45% 14.53% 16.43% 22.91% 24.02% 20.39% 18.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 192.88 189.82 197.16 187.70 186.24 182.41 162.16 12.22%
EPS 8.42 16.57 18.24 25.20 25.94 20.18 17.53 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.11 1.10 1.08 0.99 0.94 13.01%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.54 181.62 188.64 179.59 178.20 174.53 155.15 12.22%
EPS 8.06 15.85 17.45 24.11 24.82 19.31 16.77 -38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0812 1.0907 1.062 1.0525 1.0333 0.9472 0.8994 13.02%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.485 0.62 0.59 0.725 0.91 0.825 0.77 -
P/RPS 0.25 0.33 0.30 0.39 0.49 0.45 0.47 -34.27%
P/EPS 5.76 3.74 3.23 2.88 3.51 4.09 4.39 19.79%
EY 17.36 26.72 30.91 34.75 28.51 24.46 22.76 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.53 0.66 0.84 0.83 0.82 -34.89%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 -
Price 0.505 0.52 0.625 0.66 0.925 0.855 0.775 -
P/RPS 0.26 0.27 0.32 0.35 0.50 0.47 0.48 -33.47%
P/EPS 6.00 3.14 3.43 2.62 3.57 4.24 4.42 22.53%
EY 16.67 31.86 29.18 38.18 28.05 23.61 22.62 -18.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.56 0.60 0.86 0.86 0.82 -32.89%

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