[LEONFB] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1654.3%
YoY- -47.0%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 523,945 396,262 226,793 314,309 287,532 253,697 249,728 13.13%
PBT 49,847 85,098 5,684 10,857 20,348 46,129 16,905 19.73%
Tax -11,934 -16,873 -1,967 -2,979 -5,446 -7,254 -4,690 16.83%
NP 37,913 68,225 3,717 7,878 14,902 38,875 12,215 20.76%
-
NP to SH 37,932 68,243 3,704 7,947 14,994 38,875 12,215 20.77%
-
Tax Rate 23.94% 19.83% 34.61% 27.44% 26.76% 15.73% 27.74% -
Total Cost 486,032 328,037 223,076 306,431 272,630 214,822 237,513 12.66%
-
Net Worth 566,059 450,835 353,399 353,399 344,100 291,399 241,799 15.22%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 65 - - - - - -
Div Payout % - 0.10% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 566,059 450,835 353,399 353,399 344,100 291,399 241,799 15.22%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.24% 17.22% 1.64% 2.51% 5.18% 15.32% 4.89% -
ROE 6.70% 15.14% 1.05% 2.25% 4.36% 13.34% 5.05% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 153.65 120.42 73.16 101.39 92.75 81.84 80.56 11.35%
EPS 11.12 21.35 1.19 2.56 4.84 12.54 3.94 18.86%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.37 1.14 1.14 1.11 0.94 0.78 13.40%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 161.71 122.30 70.00 97.01 88.74 78.30 77.08 13.13%
EPS 11.71 21.06 1.14 2.45 4.63 12.00 3.77 20.78%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7471 1.3915 1.0907 1.0907 1.062 0.8994 0.7463 15.22%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.625 0.985 0.31 0.43 0.59 0.77 0.45 -
P/RPS 0.41 0.82 0.42 0.42 0.64 0.94 0.56 -5.06%
P/EPS 5.62 4.75 25.94 16.77 12.20 6.14 11.42 -11.14%
EY 17.80 21.05 3.85 5.96 8.20 16.29 8.76 12.53%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.72 0.27 0.38 0.53 0.82 0.58 -6.80%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 -
Price 0.515 1.13 0.305 0.415 0.625 0.775 0.48 -
P/RPS 0.34 0.94 0.42 0.41 0.67 0.95 0.60 -9.02%
P/EPS 4.63 5.45 25.53 16.19 12.92 6.18 12.18 -14.88%
EY 21.60 18.35 3.92 6.18 7.74 16.18 8.21 17.48%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.82 0.27 0.36 0.56 0.82 0.62 -10.90%

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