[LEONFB] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -23.3%
YoY- -74.37%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 948,123 681,018 582,695 599,343 581,860 509,816 492,515 11.52%
PBT 162,132 73,946 12,300 27,114 92,045 49,384 17,916 44.33%
Tax -38,370 -10,324 -6,091 -7,232 -14,048 -13,484 -5,454 38.40%
NP 123,762 63,622 6,209 19,882 77,997 35,900 12,462 46.58%
-
NP to SH 123,795 63,658 6,170 20,020 78,111 35,900 12,462 46.59%
-
Tax Rate 23.67% 13.96% 49.52% 26.67% 15.26% 27.30% 30.44% -
Total Cost 824,361 617,396 576,486 579,461 503,863 473,916 480,053 9.42%
-
Net Worth 559,239 415,400 350,299 350,299 341,000 266,600 235,599 15.48%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 65 - - - - - - -
Div Payout % 0.05% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 559,239 415,400 350,299 350,299 341,000 266,600 235,599 15.48%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 13.05% 9.34% 1.07% 3.32% 13.40% 7.04% 2.53% -
ROE 22.14% 15.32% 1.76% 5.72% 22.91% 13.47% 5.29% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 278.04 219.68 187.97 193.34 187.70 164.46 158.88 9.77%
EPS 36.30 20.53 1.99 6.46 25.20 11.58 4.02 44.28%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.34 1.13 1.13 1.10 0.86 0.76 13.67%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 292.63 210.19 179.84 184.98 179.59 157.35 152.01 11.52%
EPS 38.21 19.65 1.90 6.18 24.11 11.08 3.85 46.56%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.726 1.2821 1.0812 1.0812 1.0525 0.8228 0.7272 15.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.78 0.71 0.30 0.57 0.725 0.66 0.47 -
P/RPS 0.28 0.32 0.16 0.29 0.39 0.40 0.30 -1.14%
P/EPS 2.15 3.46 15.07 8.83 2.88 5.70 11.69 -24.57%
EY 46.54 28.92 6.63 11.33 34.75 17.55 8.55 32.61%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.27 0.50 0.66 0.77 0.62 -4.17%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 30/05/17 25/05/16 -
Price 0.605 1.06 0.32 0.48 0.66 0.71 0.49 -
P/RPS 0.22 0.48 0.17 0.25 0.35 0.43 0.31 -5.55%
P/EPS 1.67 5.16 16.08 7.43 2.62 6.13 12.19 -28.19%
EY 60.01 19.37 6.22 13.45 38.18 16.31 8.20 39.31%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.79 0.28 0.42 0.60 0.83 0.64 -8.72%

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