[LEONFB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -17.0%
YoY- -67.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 886,582 589,577 607,122 597,925 577,357 498,716 505,404 9.81%
PBT 172,849 33,497 10,977 35,532 95,470 38,129 25,765 37.29%
Tax -36,869 -4,922 -5,444 -9,567 -15,101 -10,451 -7,286 30.99%
NP 135,980 28,575 5,533 25,965 80,369 27,678 18,479 39.42%
-
NP to SH 136,010 28,559 5,598 26,100 80,420 27,678 18,479 39.42%
-
Tax Rate 21.33% 14.69% 49.59% 26.93% 15.82% 27.41% 28.28% -
Total Cost 750,602 561,002 601,589 571,960 496,988 471,038 486,925 7.47%
-
Net Worth 535,370 378,200 350,299 350,299 334,800 257,299 235,599 14.64%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 68 - - - - - - -
Div Payout % 0.05% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 535,370 378,200 350,299 350,299 334,800 257,299 235,599 14.64%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.34% 4.85% 0.91% 4.34% 13.92% 5.55% 3.66% -
ROE 25.40% 7.55% 1.60% 7.45% 24.02% 10.76% 7.84% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 259.99 190.19 195.85 192.88 186.24 160.88 163.03 8.08%
EPS 41.17 9.21 1.81 8.42 25.94 8.93 5.96 37.96%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.22 1.13 1.13 1.08 0.83 0.76 12.84%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 259.99 172.90 178.04 175.34 169.31 146.25 148.21 9.81%
EPS 41.17 8.38 1.64 7.65 23.58 8.12 5.42 40.16%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.1091 1.0273 1.0273 0.9818 0.7545 0.6909 14.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.835 0.605 0.42 0.485 0.91 0.465 0.45 -
P/RPS 0.32 0.32 0.21 0.25 0.49 0.29 0.28 2.24%
P/EPS 2.09 6.57 23.26 5.76 3.51 5.21 7.55 -19.25%
EY 47.77 15.23 4.30 17.36 28.51 19.20 13.25 23.80%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.37 0.43 0.84 0.56 0.59 -1.76%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 28/02/20 27/02/19 28/02/18 24/02/17 26/02/16 -
Price 0.925 0.635 0.37 0.505 0.925 0.575 0.47 -
P/RPS 0.36 0.33 0.19 0.26 0.50 0.36 0.29 3.66%
P/EPS 2.32 6.89 20.49 6.00 3.57 6.44 7.88 -18.42%
EY 43.12 14.51 4.88 16.67 28.05 15.53 12.68 22.60%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.33 0.45 0.86 0.69 0.62 -0.82%

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