[LEONFB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.28%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 632,372 390,614 457,540 442,773 431,682 364,933 378,169 8.93%
PBT 134,237 14,667 13,504 31,736 63,498 24,564 20,860 36.34%
Tax -27,348 -4,172 -3,774 -8,249 -10,896 -6,816 -5,793 29.48%
NP 106,889 10,495 9,730 23,487 52,602 17,748 15,067 38.57%
-
NP to SH 106,914 10,465 9,780 23,583 52,638 17,748 15,067 38.58%
-
Tax Rate 20.37% 28.44% 27.95% 25.99% 17.16% 27.75% 27.77% -
Total Cost 525,483 380,119 447,810 419,286 379,080 347,185 363,102 6.34%
-
Net Worth 504,680 362,699 356,499 353,399 306,900 248,000 232,500 13.77%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 68 - - - - - - -
Div Payout % 0.06% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 504,680 362,699 356,499 353,399 306,900 248,000 232,500 13.77%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.90% 2.69% 2.13% 5.30% 12.19% 4.86% 3.98% -
ROE 21.18% 2.89% 2.74% 6.67% 17.15% 7.16% 6.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 185.45 126.00 147.59 142.83 139.25 117.72 121.99 7.22%
EPS 32.71 3.38 3.15 7.61 16.98 5.73 4.86 37.36%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.17 1.15 1.14 0.99 0.80 0.75 11.98%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 195.18 120.56 141.22 136.66 133.24 112.63 116.72 8.93%
EPS 33.00 3.23 3.02 7.28 16.25 5.48 4.65 38.58%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5577 1.1194 1.1003 1.0907 0.9472 0.7654 0.7176 13.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.935 0.305 0.44 0.62 0.825 0.535 0.435 -
P/RPS 0.50 0.24 0.30 0.43 0.59 0.45 0.36 5.62%
P/EPS 2.98 9.03 13.95 8.15 4.86 9.34 8.95 -16.73%
EY 33.53 11.07 7.17 12.27 20.58 10.70 11.17 20.08%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.26 0.38 0.54 0.83 0.67 0.58 1.38%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 27/11/19 27/11/18 27/11/17 23/11/16 26/11/15 -
Price 0.80 0.37 0.44 0.52 0.855 0.515 0.475 -
P/RPS 0.43 0.29 0.30 0.36 0.61 0.44 0.39 1.63%
P/EPS 2.55 10.96 13.95 6.84 5.04 9.00 9.77 -20.04%
EY 39.19 9.12 7.17 14.63 19.86 11.12 10.23 25.06%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.32 0.38 0.46 0.86 0.64 0.63 -2.53%

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