[LEONFB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -27.62%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 759,046 519,606 624,702 611,192 502,685 497,859 503,356 7.07%
PBT 112,911 5,804 26,041 69,689 67,353 28,314 34,828 21.63%
Tax -19,828 -4,432 -7,100 -13,293 -13,015 -8,050 -9,291 13.45%
NP 93,083 1,372 18,941 56,396 54,338 20,264 25,537 24.03%
-
NP to SH 93,098 1,355 19,053 56,539 54,338 20,264 25,537 24.03%
-
Tax Rate 17.56% 76.36% 27.26% 19.07% 19.32% 28.43% 26.68% -
Total Cost 665,963 518,234 605,761 554,796 448,347 477,595 477,819 5.68%
-
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 65 - - - - - 3,100 -47.45%
Div Payout % 0.07% - - - - - 12.14% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.26% 0.26% 3.03% 9.23% 10.81% 4.07% 5.07% -
ROE 20.65% 0.38% 5.39% 16.43% 18.65% 8.38% 11.28% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 230.66 167.61 201.52 197.16 162.16 160.60 162.37 6.02%
EPS 28.29 0.44 6.15 18.24 17.53 6.54 8.24 22.80%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 1.00 -47.86%
NAPS 1.37 1.14 1.14 1.11 0.94 0.78 0.73 11.05%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 222.59 152.38 183.20 179.24 147.41 146.00 147.61 7.07%
EPS 27.30 0.40 5.59 16.58 15.93 5.94 7.49 24.03%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.91 -47.04%
NAPS 1.3221 1.0364 1.0364 1.0091 0.8545 0.7091 0.6636 12.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.985 0.31 0.43 0.59 0.77 0.45 0.565 -
P/RPS 0.43 0.18 0.21 0.30 0.47 0.28 0.35 3.48%
P/EPS 3.48 70.92 7.00 3.23 4.39 6.88 6.86 -10.68%
EY 28.72 1.41 14.29 30.91 22.76 14.53 14.58 11.95%
DY 0.02 0.00 0.00 0.00 0.00 0.00 1.77 -52.59%
P/NAPS 0.72 0.27 0.38 0.53 0.82 0.58 0.77 -1.11%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 -
Price 1.13 0.305 0.415 0.625 0.775 0.48 0.45 -
P/RPS 0.49 0.18 0.21 0.32 0.48 0.30 0.28 9.76%
P/EPS 3.99 69.78 6.75 3.43 4.42 7.34 5.46 -5.08%
EY 25.04 1.43 14.81 29.18 22.62 13.62 18.31 5.35%
DY 0.02 0.00 0.00 0.00 0.00 0.00 2.22 -54.35%
P/NAPS 0.82 0.27 0.36 0.56 0.82 0.62 0.62 4.76%

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