[LEONFB] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -13.03%
YoY- -86.47%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 952,290 1,014,265 759,046 519,606 624,702 611,192 502,685 11.23%
PBT 16,028 137,598 112,911 5,804 26,041 69,689 67,353 -21.27%
Tax -1,843 -31,930 -19,828 -4,432 -7,100 -13,293 -13,015 -27.79%
NP 14,185 105,668 93,083 1,372 18,941 56,396 54,338 -20.04%
-
NP to SH 14,299 105,699 93,098 1,355 19,053 56,539 54,338 -19.94%
-
Tax Rate 11.50% 23.21% 17.56% 76.36% 27.26% 19.07% 19.32% -
Total Cost 938,105 908,597 665,963 518,234 605,761 554,796 448,347 13.08%
-
Net Worth 579,700 566,059 450,835 353,399 353,399 344,100 291,399 12.14%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 65 - - - - -
Div Payout % - - 0.07% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 579,700 566,059 450,835 353,399 353,399 344,100 291,399 12.14%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.49% 10.42% 12.26% 0.26% 3.03% 9.23% 10.81% -
ROE 2.47% 18.67% 20.65% 0.38% 5.39% 16.43% 18.65% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 279.26 297.44 230.66 167.61 201.52 197.16 162.16 9.47%
EPS 4.19 31.00 28.29 0.44 6.15 18.24 17.53 -21.21%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.37 1.14 1.14 1.11 0.94 10.37%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 279.26 297.44 222.59 152.38 183.20 179.24 147.41 11.23%
EPS 4.19 31.00 27.30 0.40 5.59 16.58 15.93 -19.94%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.3221 1.0364 1.0364 1.0091 0.8545 12.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.475 0.625 0.985 0.31 0.43 0.59 0.77 -
P/RPS 0.17 0.21 0.43 0.18 0.21 0.30 0.47 -15.58%
P/EPS 11.33 2.02 3.48 70.92 7.00 3.23 4.39 17.11%
EY 8.83 49.59 28.72 1.41 14.29 30.91 22.76 -14.59%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.72 0.27 0.38 0.53 0.82 -16.38%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.525 0.515 1.13 0.305 0.415 0.625 0.775 -
P/RPS 0.19 0.17 0.49 0.18 0.21 0.32 0.48 -14.30%
P/EPS 12.52 1.66 3.99 69.78 6.75 3.43 4.42 18.94%
EY 7.99 60.19 25.04 1.43 14.81 29.18 22.62 -15.91%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.82 0.27 0.36 0.56 0.82 -14.95%

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