[LEONFB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 14.76%
YoY- -61.43%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 792,524 453,586 628,618 575,064 507,394 499,456 514,546 7.45%
PBT 170,196 11,368 21,714 40,696 92,258 33,810 28,712 34.49%
Tax -33,746 -3,934 -5,958 -10,892 -14,508 -9,380 -7,852 27.48%
NP 136,450 7,434 15,756 29,804 77,750 24,430 20,860 36.71%
-
NP to SH 136,486 7,408 15,894 29,988 77,750 24,430 20,860 36.72%
-
Tax Rate 19.83% 34.61% 27.44% 26.76% 15.73% 27.74% 27.35% -
Total Cost 656,074 446,152 612,862 545,260 429,644 475,026 493,686 4.84%
-
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 131 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.22% 1.64% 2.51% 5.18% 15.32% 4.89% 4.05% -
ROE 30.27% 2.10% 4.50% 8.71% 26.68% 10.10% 9.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 240.83 146.32 202.78 185.50 163.68 161.11 165.98 6.39%
EPS 42.70 2.38 5.12 9.68 25.08 7.88 6.72 36.05%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.14 1.14 1.11 0.94 0.78 0.73 11.05%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 244.61 140.00 194.02 177.49 156.60 154.15 158.81 7.45%
EPS 42.13 2.29 4.91 9.26 24.00 7.54 6.44 36.71%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3915 1.0907 1.0907 1.062 0.8994 0.7463 0.6985 12.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.985 0.31 0.43 0.59 0.77 0.45 0.565 -
P/RPS 0.41 0.21 0.21 0.32 0.47 0.28 0.34 3.16%
P/EPS 2.37 12.97 8.39 6.10 3.07 5.71 8.40 -18.99%
EY 42.11 7.71 11.92 16.40 32.57 17.51 11.91 23.40%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.27 0.38 0.53 0.82 0.58 0.77 -1.11%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 -
Price 1.13 0.305 0.415 0.625 0.775 0.48 0.45 -
P/RPS 0.47 0.21 0.20 0.34 0.47 0.30 0.27 9.66%
P/EPS 2.72 12.76 8.09 6.46 3.09 6.09 6.69 -13.91%
EY 36.70 7.84 12.35 15.48 32.36 16.42 14.95 16.13%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.27 0.36 0.56 0.82 0.62 0.62 4.76%

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