[LEONFB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 101.86%
YoY- 179.78%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 198,963 149,582 155,152 145,675 133,783 127,235 124,414 8.13%
PBT 18,830 -2,527 3,796 31,972 13,565 4,905 9,111 12.84%
Tax -750 -1,670 -1,318 -4,205 -3,635 -1,493 -2,401 -17.61%
NP 18,080 -4,197 2,478 27,767 9,930 3,412 6,710 17.94%
-
NP to SH 18,094 -4,182 2,517 27,782 9,930 3,412 6,710 17.96%
-
Tax Rate 3.98% - 34.72% 13.15% 26.80% 30.44% 26.35% -
Total Cost 180,883 153,779 152,674 117,908 123,853 123,823 117,704 7.41%
-
Net Worth 378,200 350,299 350,299 334,800 257,299 235,599 223,200 9.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 378,200 350,299 350,299 334,800 257,299 235,599 223,200 9.17%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.09% -2.81% 1.60% 19.06% 7.42% 2.68% 5.39% -
ROE 4.78% -1.19% 0.72% 8.30% 3.86% 1.45% 3.01% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 64.18 48.25 50.05 46.99 43.16 41.04 40.13 8.13%
EPS 5.84 -1.35 0.81 8.96 3.20 1.10 2.16 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.13 1.13 1.08 0.83 0.76 0.72 9.17%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 58.35 43.87 45.50 42.72 39.23 37.31 36.49 8.13%
EPS 5.31 -1.23 0.74 8.15 2.91 1.00 1.97 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0273 1.0273 0.9818 0.7545 0.6909 0.6545 9.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.605 0.42 0.485 0.91 0.465 0.45 0.505 -
P/RPS 0.94 0.87 0.97 1.94 1.08 1.10 1.26 -4.76%
P/EPS 10.37 -31.13 59.73 10.15 14.52 40.89 23.33 -12.62%
EY 9.65 -3.21 1.67 9.85 6.89 2.45 4.29 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.43 0.84 0.56 0.59 0.70 -5.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 28/02/20 27/02/19 28/02/18 24/02/17 26/02/16 26/02/15 -
Price 0.635 0.37 0.505 0.925 0.575 0.47 0.55 -
P/RPS 0.99 0.77 1.01 1.97 1.33 1.15 1.37 -5.26%
P/EPS 10.88 -27.43 62.20 10.32 17.95 42.70 25.41 -13.17%
EY 9.19 -3.65 1.61 9.69 5.57 2.34 3.94 15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.45 0.86 0.69 0.62 0.76 -6.12%

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