[LEONFB] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 80.68%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 902,234 1,047,890 792,524 453,586 628,618 575,064 507,394 10.06%
PBT 57,920 99,694 170,196 11,368 21,714 40,696 92,258 -7.46%
Tax -12,800 -23,868 -33,746 -3,934 -5,958 -10,892 -14,508 -2.06%
NP 45,120 75,826 136,450 7,434 15,756 29,804 77,750 -8.66%
-
NP to SH 45,224 75,864 136,486 7,408 15,894 29,988 77,750 -8.63%
-
Tax Rate 22.10% 23.94% 19.83% 34.61% 27.44% 26.76% 15.73% -
Total Cost 857,114 972,064 656,074 446,152 612,862 545,260 429,644 12.19%
-
Net Worth 579,700 566,059 450,835 353,399 353,399 344,100 291,399 12.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 131 - - - - -
Div Payout % - - 0.10% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 579,700 566,059 450,835 353,399 353,399 344,100 291,399 12.14%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.00% 7.24% 17.22% 1.64% 2.51% 5.18% 15.32% -
ROE 7.80% 13.40% 30.27% 2.10% 4.50% 8.71% 26.68% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 264.58 307.30 240.83 146.32 202.78 185.50 163.68 8.32%
EPS 13.26 22.24 42.70 2.38 5.12 9.68 25.08 -10.07%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.37 1.14 1.14 1.11 0.94 10.37%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 278.47 323.42 244.61 140.00 194.02 177.49 156.60 10.06%
EPS 13.96 23.41 42.13 2.29 4.91 9.26 24.00 -8.63%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.7892 1.7471 1.3915 1.0907 1.0907 1.062 0.8994 12.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.475 0.625 0.985 0.31 0.43 0.59 0.77 -
P/RPS 0.18 0.20 0.41 0.21 0.21 0.32 0.47 -14.77%
P/EPS 3.58 2.81 2.37 12.97 8.39 6.10 3.07 2.59%
EY 27.92 35.60 42.11 7.71 11.92 16.40 32.57 -2.53%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.72 0.27 0.38 0.53 0.82 -16.38%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.525 0.515 1.13 0.305 0.415 0.625 0.775 -
P/RPS 0.20 0.17 0.47 0.21 0.20 0.34 0.47 -13.26%
P/EPS 3.96 2.31 2.72 12.76 8.09 6.46 3.09 4.21%
EY 25.26 43.20 36.70 7.84 12.35 15.48 32.36 -4.04%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.82 0.27 0.36 0.56 0.82 -14.95%

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