[LEONFB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -8.98%
YoY- 94.47%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,025,118 1,041,176 1,014,265 948,123 886,582 831,335 759,046 22.11%
PBT 36,915 83,014 137,598 162,132 172,849 153,067 112,911 -52.44%
Tax -7,377 -19,241 -31,930 -38,370 -36,869 -28,098 -19,828 -48.17%
NP 29,538 63,773 105,668 123,762 135,980 124,969 93,083 -53.37%
-
NP to SH 29,619 63,802 105,699 123,795 136,010 125,008 93,098 -53.29%
-
Tax Rate 19.98% 23.18% 23.21% 23.67% 21.33% 18.36% 17.56% -
Total Cost 995,580 977,403 908,597 824,361 750,602 706,366 665,963 30.64%
-
Net Worth 559,239 562,649 566,059 559,239 535,370 504,680 450,835 15.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 65 65 65 65 -
Div Payout % - - - 0.05% 0.05% 0.05% 0.07% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 559,239 562,649 566,059 559,239 535,370 504,680 450,835 15.40%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.88% 6.13% 10.42% 13.05% 15.34% 15.03% 12.26% -
ROE 5.30% 11.34% 18.67% 22.14% 25.40% 24.77% 20.65% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 300.62 305.33 297.44 278.04 259.99 243.79 230.66 19.25%
EPS 8.69 18.71 31.00 36.30 39.89 36.66 28.29 -54.37%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.64 1.65 1.66 1.64 1.57 1.48 1.37 12.70%
Adjusted Per Share Value based on latest NOSH - 341,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 316.39 321.35 313.04 292.63 273.64 256.58 234.27 22.11%
EPS 9.14 19.69 32.62 38.21 41.98 38.58 28.73 -53.30%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.726 1.7366 1.7471 1.726 1.6524 1.5577 1.3915 15.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.515 0.49 0.625 0.78 0.835 0.935 0.985 -
P/RPS 0.17 0.16 0.21 0.28 0.32 0.38 0.43 -46.04%
P/EPS 5.93 2.62 2.02 2.15 2.09 2.55 3.48 42.52%
EY 16.87 38.18 49.59 46.54 47.77 39.21 28.72 -29.79%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
P/NAPS 0.31 0.30 0.38 0.48 0.53 0.63 0.72 -42.89%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 -
Price 0.535 0.525 0.515 0.605 0.925 0.80 1.13 -
P/RPS 0.18 0.17 0.17 0.22 0.36 0.33 0.49 -48.61%
P/EPS 6.16 2.81 1.66 1.67 2.32 2.18 3.99 33.47%
EY 16.24 35.64 60.19 60.01 43.12 45.82 25.04 -25.01%
DY 0.00 0.00 0.00 0.03 0.02 0.02 0.02 -
P/NAPS 0.33 0.32 0.31 0.37 0.59 0.54 0.82 -45.40%

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