[LEONFB] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -8.98%
YoY- 94.47%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 919,606 985,796 948,123 681,018 582,695 599,343 581,860 7.91%
PBT 37,740 17,976 162,132 73,946 12,300 27,114 92,045 -13.79%
Tax -4,386 -1,648 -38,370 -10,324 -6,091 -7,232 -14,048 -17.62%
NP 33,354 16,328 123,762 63,622 6,209 19,882 77,997 -13.19%
-
NP to SH 33,484 16,442 123,795 63,658 6,170 20,020 78,111 -13.15%
-
Tax Rate 11.62% 9.17% 23.67% 13.96% 49.52% 26.67% 15.26% -
Total Cost 886,252 969,468 824,361 617,396 576,486 579,461 503,863 9.85%
-
Net Worth 596,750 569,469 559,239 415,400 350,299 350,299 341,000 9.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 65 - - - - -
Div Payout % - - 0.05% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 596,750 569,469 559,239 415,400 350,299 350,299 341,000 9.76%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.63% 1.66% 13.05% 9.34% 1.07% 3.32% 13.40% -
ROE 5.61% 2.89% 22.14% 15.32% 1.76% 5.72% 22.91% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 269.68 289.09 278.04 219.68 187.97 193.34 187.70 6.22%
EPS 9.82 4.82 36.30 20.53 1.99 6.46 25.20 -14.52%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.67 1.64 1.34 1.13 1.13 1.10 8.03%
Adjusted Per Share Value based on latest NOSH - 341,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 283.83 304.26 292.63 210.19 179.84 184.98 179.59 7.91%
EPS 10.33 5.07 38.21 19.65 1.90 6.18 24.11 -13.16%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.8418 1.7576 1.726 1.2821 1.0812 1.0812 1.0525 9.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.525 0.515 0.78 0.71 0.30 0.57 0.725 -
P/RPS 0.19 0.18 0.28 0.32 0.16 0.29 0.39 -11.28%
P/EPS 5.35 10.68 2.15 3.46 15.07 8.83 2.88 10.86%
EY 18.70 9.36 46.54 28.92 6.63 11.33 34.75 -9.80%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.48 0.53 0.27 0.50 0.66 -12.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.58 0.495 0.605 1.06 0.32 0.48 0.66 -
P/RPS 0.22 0.17 0.22 0.48 0.17 0.25 0.35 -7.44%
P/EPS 5.91 10.27 1.67 5.16 16.08 7.43 2.62 14.50%
EY 16.93 9.74 60.01 19.37 6.22 13.45 38.18 -12.66%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.37 0.79 0.28 0.42 0.60 -9.47%

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