[LEONFB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.46%
YoY- -27.69%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 442,773 431,682 364,933 378,169 364,780 343,202 0 -
PBT 31,736 63,498 24,564 20,860 28,284 25,627 0 -
Tax -8,249 -10,896 -6,816 -5,793 -7,447 -7,090 0 -
NP 23,487 52,602 17,748 15,067 20,837 18,537 0 -
-
NP to SH 23,583 52,638 17,748 15,067 20,837 18,537 0 -
-
Tax Rate 25.99% 17.16% 27.75% 27.77% 26.33% 27.67% - -
Total Cost 419,286 379,080 347,185 363,102 343,943 324,665 0 -
-
Net Worth 353,399 306,900 248,000 232,500 220,099 195,299 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 3,100 4,650 - -
Div Payout % - - - - 14.88% 25.08% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 353,399 306,900 248,000 232,500 220,099 195,299 0 -
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 0 -
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.30% 12.19% 4.86% 3.98% 5.71% 5.40% 0.00% -
ROE 6.67% 17.15% 7.16% 6.48% 9.47% 9.49% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 142.83 139.25 117.72 121.99 117.67 110.71 0.00 -
EPS 7.61 16.98 5.73 4.86 6.72 6.68 0.00 -
DPS 0.00 0.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 1.14 0.99 0.80 0.75 0.71 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 136.66 133.24 112.63 116.72 112.59 105.93 0.00 -
EPS 7.28 16.25 5.48 4.65 6.43 5.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.96 1.44 0.00 -
NAPS 1.0907 0.9472 0.7654 0.7176 0.6793 0.6028 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.62 0.825 0.535 0.435 0.64 0.475 0.00 -
P/RPS 0.43 0.59 0.45 0.36 0.54 0.43 0.00 -
P/EPS 8.15 4.86 9.34 8.95 9.52 7.94 0.00 -
EY 12.27 20.58 10.70 11.17 10.50 12.59 0.00 -
DY 0.00 0.00 0.00 0.00 1.56 3.16 0.00 -
P/NAPS 0.54 0.83 0.67 0.58 0.90 0.75 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 23/11/16 26/11/15 26/11/14 27/11/13 - -
Price 0.52 0.855 0.515 0.475 0.57 0.475 0.00 -
P/RPS 0.36 0.61 0.44 0.39 0.48 0.43 0.00 -
P/EPS 6.84 5.04 9.00 9.77 8.48 7.94 0.00 -
EY 14.63 19.86 11.12 10.23 11.79 12.59 0.00 -
DY 0.00 0.00 0.00 0.00 1.75 3.16 0.00 -
P/NAPS 0.46 0.86 0.64 0.63 0.80 0.75 0.00 -

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