[LEONFB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 445,524 455,267 457,602 454,796 453,676 0 0 -
PBT 23,656 35,351 34,169 34,496 28,336 0 0 -
Tax -6,564 -9,577 -9,453 -10,010 -8,256 0 0 -
NP 17,092 25,774 24,716 24,486 20,080 0 0 -
-
NP to SH 17,092 25,774 24,716 24,486 20,080 0 0 -
-
Tax Rate 27.75% 27.09% 27.67% 29.02% 29.14% - - -
Total Cost 428,432 429,493 432,886 430,310 433,596 0 0 -
-
Net Worth 207,700 201,499 195,299 167,954 150,414 0 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 9,300 6,200 8,126 - - - -
Div Payout % - 36.08% 25.08% 33.19% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 207,700 201,499 195,299 167,954 150,414 0 0 -
NOSH 310,000 310,000 310,000 310,000 250,690 0 0 -
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.84% 5.66% 5.40% 5.38% 4.43% 0.00% 0.00% -
ROE 8.23% 12.79% 12.66% 14.58% 13.35% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 143.72 146.86 147.61 167.89 180.97 0.00 0.00 -
EPS 5.52 9.02 8.91 9.38 8.00 0.00 0.00 -
DPS 0.00 3.00 2.00 3.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.63 0.62 0.60 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 130.65 133.51 134.19 133.37 133.04 0.00 0.00 -
EPS 5.01 7.56 7.25 7.18 5.89 0.00 0.00 -
DPS 0.00 2.73 1.82 2.38 0.00 0.00 0.00 -
NAPS 0.6091 0.5909 0.5727 0.4925 0.4411 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 - - - -
Price 0.565 0.47 0.475 0.515 0.00 0.00 0.00 -
P/RPS 0.39 0.32 0.32 0.31 0.00 0.00 0.00 -
P/EPS 10.25 5.65 5.96 5.70 0.00 0.00 0.00 -
EY 9.76 17.69 16.79 17.55 0.00 0.00 0.00 -
DY 0.00 6.38 4.21 5.83 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.75 0.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 27/08/13 30/05/13 - - -
Price 0.535 0.515 0.475 0.47 0.00 0.00 0.00 -
P/RPS 0.37 0.35 0.32 0.28 0.00 0.00 0.00 -
P/EPS 9.70 6.19 5.96 5.20 0.00 0.00 0.00 -
EY 10.31 16.14 16.79 19.23 0.00 0.00 0.00 -
DY 0.00 5.83 4.21 6.38 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.75 0.76 0.00 0.00 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