[LEONFB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 122.9%
YoY- 931.73%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 886,582 831,335 759,046 681,018 589,577 540,196 519,606 42.65%
PBT 172,849 153,067 112,911 73,946 33,497 12,140 5,804 854.86%
Tax -36,869 -28,098 -19,828 -10,324 -4,922 -5,842 -4,432 308.97%
NP 135,980 124,969 93,083 63,622 28,575 6,298 1,372 2023.78%
-
NP to SH 136,010 125,008 93,098 63,658 28,559 6,283 1,355 2041.78%
-
Tax Rate 21.33% 18.36% 17.56% 13.96% 14.69% 48.12% 76.36% -
Total Cost 750,602 706,366 665,963 617,396 561,002 533,898 518,234 27.92%
-
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 65 65 65 - - - - -
Div Payout % 0.05% 0.05% 0.07% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 535,370 504,680 450,835 415,400 378,200 362,699 353,399 31.80%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.34% 15.03% 12.26% 9.34% 4.85% 1.17% 0.26% -
ROE 25.40% 24.77% 20.65% 15.32% 7.55% 1.73% 0.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 259.99 243.79 230.66 219.68 190.19 174.26 167.61 33.89%
EPS 39.89 36.66 28.29 20.53 9.21 2.03 0.44 1901.59%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.48 1.37 1.34 1.22 1.17 1.14 23.71%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 273.64 256.58 234.27 210.19 181.97 166.73 160.37 42.65%
EPS 41.98 38.58 28.73 19.65 8.81 1.94 0.42 2035.76%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.6524 1.5577 1.3915 1.2821 1.1673 1.1194 1.0907 31.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.835 0.935 0.985 0.71 0.605 0.305 0.31 -
P/RPS 0.32 0.38 0.43 0.32 0.32 0.18 0.18 46.59%
P/EPS 2.09 2.55 3.48 3.46 6.57 15.05 70.92 -90.39%
EY 47.77 39.21 28.72 28.92 15.23 6.65 1.41 940.32%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.72 0.53 0.50 0.26 0.27 56.58%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 -
Price 0.925 0.80 1.13 1.06 0.635 0.37 0.305 -
P/RPS 0.36 0.33 0.49 0.48 0.33 0.21 0.18 58.53%
P/EPS 2.32 2.18 3.99 5.16 6.89 18.26 69.78 -89.59%
EY 43.12 45.82 25.04 19.37 14.51 5.48 1.43 862.79%
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.82 0.79 0.52 0.32 0.27 68.15%

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