[LEONFB] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 363.69%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 925,628 1,041,176 831,335 540,196 612,692 588,448 565,465 8.55%
PBT 25,461 83,014 153,067 12,140 17,300 63,708 77,063 -16.84%
Tax -2,747 -19,241 -28,098 -5,842 -5,092 -12,454 -14,531 -24.23%
NP 22,714 63,773 124,969 6,298 12,208 51,254 62,532 -15.52%
-
NP to SH 22,864 63,802 125,008 6,283 12,297 51,365 62,568 -15.43%
-
Tax Rate 10.79% 23.18% 18.36% 48.12% 29.43% 19.55% 18.86% -
Total Cost 902,914 977,403 706,366 533,898 600,484 537,194 502,933 10.23%
-
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 65 - - - - -
Div Payout % - - 0.05% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.17%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.45% 6.13% 15.03% 1.17% 1.99% 8.71% 11.06% -
ROE 3.94% 11.34% 24.77% 1.73% 3.45% 14.53% 20.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.45 305.33 243.79 174.26 197.64 189.82 182.41 6.84%
EPS 6.70 18.71 36.66 2.03 3.97 16.57 20.18 -16.77%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.48 1.17 1.15 1.14 0.99 9.42%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.45 305.33 243.79 158.42 179.68 172.57 165.83 8.55%
EPS 6.70 18.71 36.66 1.84 3.61 15.06 18.35 -15.45%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.48 1.0636 1.0455 1.0364 0.90 11.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.57 0.49 0.935 0.305 0.44 0.62 0.825 -
P/RPS 0.21 0.16 0.38 0.18 0.22 0.33 0.45 -11.92%
P/EPS 8.50 2.62 2.55 15.05 11.09 3.74 4.09 12.96%
EY 11.76 38.18 39.21 6.65 9.02 26.72 24.46 -11.48%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.63 0.26 0.38 0.54 0.83 -13.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 26/11/20 27/11/19 27/11/18 27/11/17 -
Price 0.53 0.525 0.80 0.37 0.44 0.52 0.855 -
P/RPS 0.20 0.17 0.33 0.21 0.22 0.27 0.47 -13.26%
P/EPS 7.90 2.81 2.18 18.26 11.09 3.14 4.24 10.92%
EY 12.65 35.64 45.82 5.48 9.02 31.86 23.61 -9.87%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.54 0.32 0.38 0.46 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