[LEONFB] YoY Cumulative 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- 129.51%
YoY- -61.43%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 396,262 226,793 314,309 287,532 253,697 249,728 257,273 7.45%
PBT 85,098 5,684 10,857 20,348 46,129 16,905 14,356 34.49%
Tax -16,873 -1,967 -2,979 -5,446 -7,254 -4,690 -3,926 27.48%
NP 68,225 3,717 7,878 14,902 38,875 12,215 10,430 36.71%
-
NP to SH 68,243 3,704 7,947 14,994 38,875 12,215 10,430 36.72%
-
Tax Rate 19.83% 34.61% 27.44% 26.76% 15.73% 27.74% 27.35% -
Total Cost 328,037 223,076 306,431 272,630 214,822 237,513 246,843 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 65 - - - - - - -
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 15.14% 1.05% 2.25% 4.36% 13.34% 5.05% 4.61% -
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 120.42 73.16 101.39 92.75 81.84 80.56 82.99 6.39%
EPS 21.35 1.19 2.56 4.84 12.54 3.94 3.36 36.05%
DPS 0.02 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 122.30 70.00 97.01 88.74 78.30 77.08 79.41 7.45%
EPS 21.06 1.14 2.45 4.63 12.00 3.77 3.22 36.71%
DPS 0.02 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 0.82 0.42 0.42 0.64 0.94 0.56 0.68 3.16%
P/EPS 4.75 25.94 16.77 12.20 6.14 11.42 16.79 -18.96%
EY 21.05 3.85 5.96 8.20 16.29 8.76 5.95 23.41%
DY 0.02 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 0.94 0.42 0.41 0.67 0.95 0.60 0.54 9.66%
P/EPS 5.45 25.53 16.19 12.92 6.18 12.18 13.37 -13.88%
EY 18.35 3.92 6.18 7.74 16.18 8.21 7.48 16.11%
DY 0.02 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