[LEONFB] YoY TTM Result on 31-Dec-2023 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 57.45%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 928,045 1,025,118 886,582 589,577 607,122 597,925 577,357 8.22%
PBT 39,762 36,915 172,849 33,497 10,977 35,532 95,470 -13.57%
Tax -3,910 -7,377 -36,869 -4,922 -5,444 -9,567 -15,101 -20.15%
NP 35,852 29,538 135,980 28,575 5,533 25,965 80,369 -12.58%
-
NP to SH 35,999 29,619 136,010 28,559 5,598 26,100 80,420 -12.53%
-
Tax Rate 9.83% 19.98% 21.33% 14.69% 49.59% 26.93% 15.82% -
Total Cost 892,193 995,580 750,602 561,002 601,589 571,960 496,988 10.23%
-
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 - - 65 - - - - -
Div Payout % - - 0.05% - - - - -
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 3.86% 2.88% 15.34% 4.85% 0.91% 4.34% 13.92% -
ROE 6.10% 5.30% 25.40% 7.55% 1.60% 7.45% 24.02% -
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 272.15 300.62 259.99 190.19 195.85 192.88 186.24 6.52%
EPS 10.56 8.69 39.89 9.21 1.81 8.42 25.94 -13.90%
DPS 0.00 0.00 0.02 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 - 341,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 286.43 316.39 273.64 181.97 187.38 184.54 178.20 8.22%
EPS 11.11 9.14 41.98 8.81 1.73 8.06 24.82 -12.53%
DPS 0.00 0.00 0.02 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 0.20 0.17 0.32 0.32 0.21 0.25 0.49 -13.86%
P/EPS 5.07 5.93 2.09 6.57 23.26 5.76 3.51 6.31%
EY 19.73 16.87 47.77 15.23 4.30 17.36 28.51 -5.94%
DY 0.00 0.00 0.02 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 0.39 0.505 0.925 -
P/RPS 0.20 0.18 0.36 0.33 0.20 0.26 0.50 -14.15%
P/EPS 5.12 6.16 2.32 6.89 21.60 6.00 3.57 6.19%
EY 19.55 16.24 43.12 14.51 4.63 16.67 28.05 -5.83%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.59 0.52 0.35 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