[LEONFB] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -4.83%
YoY- -66.3%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,014,265 759,046 519,606 624,702 611,192 502,685 497,859 12.58%
PBT 137,598 112,911 5,804 26,041 69,689 67,353 28,314 30.13%
Tax -31,930 -19,828 -4,432 -7,100 -13,293 -13,015 -8,050 25.80%
NP 105,668 93,083 1,372 18,941 56,396 54,338 20,264 31.66%
-
NP to SH 105,699 93,098 1,355 19,053 56,539 54,338 20,264 31.67%
-
Tax Rate 23.21% 17.56% 76.36% 27.26% 19.07% 19.32% 28.43% -
Total Cost 908,597 665,963 518,234 605,761 554,796 448,347 477,595 11.30%
-
Net Worth 566,059 450,835 353,399 353,399 344,100 291,399 241,799 15.22%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 65 - - - - - -
Div Payout % - 0.07% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 566,059 450,835 353,399 353,399 344,100 291,399 241,799 15.22%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.42% 12.26% 0.26% 3.03% 9.23% 10.81% 4.07% -
ROE 18.67% 20.65% 0.38% 5.39% 16.43% 18.65% 8.38% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 297.44 230.66 167.61 201.52 197.16 162.16 160.60 10.81%
EPS 31.00 28.29 0.44 6.15 18.24 17.53 6.54 29.59%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.37 1.14 1.14 1.11 0.94 0.78 13.40%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 297.44 222.59 152.38 183.20 179.24 147.41 146.00 12.58%
EPS 31.00 27.30 0.40 5.59 16.58 15.93 5.94 31.68%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.3221 1.0364 1.0364 1.0091 0.8545 0.7091 15.22%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.625 0.985 0.31 0.43 0.59 0.77 0.45 -
P/RPS 0.21 0.43 0.18 0.21 0.30 0.47 0.28 -4.67%
P/EPS 2.02 3.48 70.92 7.00 3.23 4.39 6.88 -18.46%
EY 49.59 28.72 1.41 14.29 30.91 22.76 14.53 22.69%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.72 0.27 0.38 0.53 0.82 0.58 -6.80%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 -
Price 0.515 1.13 0.305 0.415 0.625 0.775 0.48 -
P/RPS 0.17 0.49 0.18 0.21 0.32 0.48 0.30 -9.02%
P/EPS 1.66 3.99 69.78 6.75 3.43 4.42 7.34 -21.93%
EY 60.19 25.04 1.43 14.81 29.18 22.62 13.62 28.08%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.82 0.27 0.36 0.56 0.82 0.62 -10.90%

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