[LEONFB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 167.62%
YoY- 532.66%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 240,569 238,152 254,210 198,963 149,582 155,152 145,675 8.71%
PBT 6,814 -7,487 38,612 18,830 -2,527 3,796 31,972 -22.70%
Tax 1,180 2,343 -9,521 -750 -1,670 -1,318 -4,205 -
NP 7,994 -5,144 29,091 18,080 -4,197 2,478 27,767 -18.73%
-
NP to SH 8,048 -5,087 29,096 18,094 -4,182 2,517 27,782 -18.64%
-
Tax Rate -17.32% - 24.66% 3.98% - 34.72% 13.15% -
Total Cost 232,575 243,296 225,119 180,883 153,779 152,674 117,908 11.98%
-
Net Worth 589,930 559,239 535,370 378,200 350,299 350,299 334,800 9.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 589,930 559,239 535,370 378,200 350,299 350,299 334,800 9.89%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.32% -2.16% 11.44% 9.09% -2.81% 1.60% 19.06% -
ROE 1.36% -0.91% 5.43% 4.78% -1.19% 0.72% 8.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 70.55 69.84 74.55 64.18 48.25 50.05 46.99 7.00%
EPS 2.36 -1.49 8.53 5.84 -1.35 0.81 8.96 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.64 1.57 1.22 1.13 1.13 1.08 8.16%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 74.25 73.50 78.46 61.41 46.17 47.89 44.96 8.71%
EPS 2.48 -1.57 8.98 5.58 -1.29 0.78 8.57 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8208 1.726 1.6524 1.1673 1.0812 1.0812 1.0333 9.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.535 0.515 0.835 0.605 0.42 0.485 0.91 -
P/RPS 0.76 0.74 1.12 0.94 0.87 0.97 1.94 -14.45%
P/EPS 22.67 -34.52 9.79 10.37 -31.13 59.73 10.15 14.32%
EY 4.41 -2.90 10.22 9.65 -3.21 1.67 9.85 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.53 0.50 0.37 0.43 0.84 -15.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 25/02/22 24/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.54 0.535 0.925 0.635 0.37 0.505 0.925 -
P/RPS 0.77 0.77 1.24 0.99 0.77 1.01 1.97 -14.48%
P/EPS 22.88 -35.86 10.84 10.88 -27.43 62.20 10.32 14.18%
EY 4.37 -2.79 9.22 9.19 -3.65 1.61 9.69 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.59 0.52 0.33 0.45 0.86 -15.63%

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