[LEONFB] YoY Cumulative 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- 261.37%
YoY- -53.39%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 451,117 523,945 396,262 226,793 314,309 287,532 253,697 10.06%
PBT 28,960 49,847 85,098 5,684 10,857 20,348 46,129 -7.46%
Tax -6,400 -11,934 -16,873 -1,967 -2,979 -5,446 -7,254 -2.06%
NP 22,560 37,913 68,225 3,717 7,878 14,902 38,875 -8.66%
-
NP to SH 22,612 37,932 68,243 3,704 7,947 14,994 38,875 -8.63%
-
Tax Rate 22.10% 23.94% 19.83% 34.61% 27.44% 26.76% 15.73% -
Total Cost 428,557 486,032 328,037 223,076 306,431 272,630 214,822 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 - - 65 - - - - -
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 3.90% 6.70% 15.14% 1.05% 2.25% 4.36% 13.34% -
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 132.29 153.65 120.42 73.16 101.39 92.75 81.84 8.32%
EPS 6.63 11.12 21.35 1.19 2.56 4.84 12.54 -10.07%
DPS 0.00 0.00 0.02 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 139.23 161.71 122.30 70.00 97.01 88.74 78.30 10.06%
EPS 6.98 11.71 21.06 1.14 2.45 4.63 12.00 -8.63%
DPS 0.00 0.00 0.02 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 0.36 0.41 0.82 0.42 0.42 0.64 0.94 -14.77%
P/EPS 7.16 5.62 4.75 25.94 16.77 12.20 6.14 2.59%
EY 13.96 17.80 21.05 3.85 5.96 8.20 16.29 -2.53%
DY 0.00 0.00 0.02 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 0.40 0.34 0.94 0.42 0.41 0.67 0.95 -13.41%
P/EPS 7.92 4.63 5.45 25.53 16.19 12.92 6.18 4.21%
EY 12.63 21.60 18.35 3.92 6.18 7.74 16.18 -4.04%
DY 0.00 0.00 0.02 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