[LEONFB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.58%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 581,860 509,816 492,515 518,146 453,229 113,419 38.65%
PBT 92,045 49,384 17,916 40,671 34,182 7,084 66.96%
Tax -14,048 -13,484 -5,454 -10,760 -9,155 -2,064 46.72%
NP 77,997 35,900 12,462 29,911 25,027 5,020 73.03%
-
NP to SH 78,111 35,900 12,462 29,911 25,027 5,020 73.08%
-
Tax Rate 15.26% 27.30% 30.44% 26.46% 26.78% 29.14% -
Total Cost 503,863 473,916 480,053 488,235 428,202 108,399 35.95%
-
Net Worth 341,000 266,600 235,599 229,400 207,700 150,414 17.77%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - 3,100 8,713 - -
Div Payout % - - - 10.36% 34.82% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 341,000 266,600 235,599 229,400 207,700 150,414 17.77%
NOSH 310,000 310,000 310,000 310,000 310,000 250,690 4.33%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.40% 7.04% 2.53% 5.77% 5.52% 4.43% -
ROE 22.91% 13.47% 5.29% 13.04% 12.05% 3.34% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 187.70 164.46 158.88 167.14 146.20 45.24 32.89%
EPS 25.20 11.58 4.02 9.65 8.07 2.00 65.94%
DPS 0.00 0.00 0.00 1.00 2.81 0.00 -
NAPS 1.10 0.86 0.76 0.74 0.67 0.60 12.88%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 170.63 149.51 144.43 151.95 132.91 33.26 38.65%
EPS 22.91 10.53 3.65 8.77 7.34 1.47 73.14%
DPS 0.00 0.00 0.00 0.91 2.56 0.00 -
NAPS 1.00 0.7818 0.6909 0.6727 0.6091 0.4411 17.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.725 0.66 0.47 0.51 0.565 0.00 -
P/RPS 0.39 0.40 0.30 0.31 0.39 0.00 -
P/EPS 2.88 5.70 11.69 5.29 7.00 0.00 -
EY 34.75 17.55 8.55 18.92 14.29 0.00 -
DY 0.00 0.00 0.00 1.96 4.97 0.00 -
P/NAPS 0.66 0.77 0.62 0.69 0.84 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 - -
Price 0.66 0.71 0.49 0.54 0.535 0.00 -
P/RPS 0.35 0.43 0.31 0.32 0.37 0.00 -
P/EPS 2.62 6.13 12.19 5.60 6.63 0.00 -
EY 38.18 16.31 8.20 17.87 15.09 0.00 -
DY 0.00 0.00 0.00 1.85 5.25 0.00 -
P/NAPS 0.60 0.83 0.64 0.73 0.80 0.00 -

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