[LEONFB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.86%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 843,162 520,818 610,053 590,364 575,576 486,577 504,225 8.93%
PBT 178,982 19,556 18,005 42,314 84,664 32,752 27,813 36.34%
Tax -36,464 -5,562 -5,032 -10,998 -14,528 -9,088 -7,724 29.48%
NP 142,518 13,993 12,973 31,316 70,136 23,664 20,089 38.57%
-
NP to SH 142,552 13,953 13,040 31,444 70,184 23,664 20,089 38.58%
-
Tax Rate 20.37% 28.44% 27.95% 25.99% 17.16% 27.75% 27.77% -
Total Cost 700,644 506,825 597,080 559,048 505,440 462,913 484,136 6.34%
-
Net Worth 504,680 362,699 356,499 353,399 306,900 248,000 232,500 13.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 90 - - - - - - -
Div Payout % 0.06% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 504,680 362,699 356,499 353,399 306,900 248,000 232,500 13.77%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.90% 2.69% 2.13% 5.30% 12.19% 4.86% 3.98% -
ROE 28.25% 3.85% 3.66% 8.90% 22.87% 9.54% 8.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 247.26 168.01 196.79 190.44 185.67 156.96 162.65 7.22%
EPS 43.61 4.51 4.20 10.15 22.64 7.64 6.48 37.36%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.17 1.15 1.14 0.99 0.80 0.75 11.98%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 247.26 152.73 178.90 173.13 168.79 142.69 147.87 8.93%
EPS 43.61 4.09 3.82 9.22 20.58 6.94 5.89 39.56%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.0636 1.0455 1.0364 0.90 0.7273 0.6818 13.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.935 0.305 0.44 0.62 0.825 0.535 0.435 -
P/RPS 0.38 0.18 0.22 0.33 0.44 0.34 0.27 5.85%
P/EPS 2.24 6.78 10.46 6.11 3.64 7.01 6.71 -16.69%
EY 44.71 14.76 9.56 16.36 27.44 14.27 14.90 20.07%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.26 0.38 0.54 0.83 0.67 0.58 1.38%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 27/11/19 27/11/18 27/11/17 23/11/16 26/11/15 -
Price 0.80 0.37 0.44 0.52 0.855 0.515 0.475 -
P/RPS 0.32 0.22 0.22 0.27 0.46 0.33 0.29 1.65%
P/EPS 1.91 8.22 10.46 5.13 3.78 6.75 7.33 -20.06%
EY 52.26 12.17 9.56 19.51 26.48 14.82 13.64 25.06%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.32 0.38 0.46 0.86 0.64 0.63 -2.53%

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