[LEONFB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 119.83%
YoY- 218.26%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 572,188 577,357 575,576 507,394 554,176 498,716 486,577 11.42%
PBT 36,684 95,470 84,664 92,258 50,384 38,129 32,752 7.85%
Tax -10,804 -15,101 -14,528 -14,508 -15,016 -10,451 -9,088 12.23%
NP 25,880 80,369 70,136 77,750 35,368 27,678 23,664 6.15%
-
NP to SH 26,132 80,420 70,184 77,750 35,368 27,678 23,664 6.84%
-
Tax Rate 29.45% 15.82% 17.16% 15.73% 29.80% 27.41% 27.75% -
Total Cost 546,308 496,988 505,440 429,644 518,808 471,038 462,913 11.68%
-
Net Worth 341,000 334,800 306,900 291,399 266,600 257,299 248,000 23.67%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 341,000 334,800 306,900 291,399 266,600 257,299 248,000 23.67%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.52% 13.92% 12.19% 15.32% 6.38% 5.55% 4.86% -
ROE 7.66% 24.02% 22.87% 26.68% 13.27% 10.76% 9.54% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 184.58 186.24 185.67 163.68 178.77 160.88 156.96 11.42%
EPS 8.44 25.94 22.64 25.08 11.40 8.93 7.64 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 0.99 0.94 0.86 0.83 0.80 23.67%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 167.80 169.31 168.79 148.80 162.51 146.25 142.69 11.42%
EPS 7.66 23.58 20.58 22.80 10.37 8.12 6.94 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9818 0.90 0.8545 0.7818 0.7545 0.7273 23.67%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.725 0.91 0.825 0.77 0.66 0.465 0.535 -
P/RPS 0.39 0.49 0.44 0.47 0.37 0.29 0.34 9.58%
P/EPS 8.60 3.51 3.64 3.07 5.78 5.21 7.01 14.61%
EY 11.63 28.51 27.44 32.57 17.29 19.20 14.27 -12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.84 0.83 0.82 0.77 0.56 0.67 -0.99%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 -
Price 0.66 0.925 0.855 0.775 0.71 0.575 0.515 -
P/RPS 0.36 0.50 0.46 0.47 0.40 0.36 0.33 5.97%
P/EPS 7.83 3.57 3.78 3.09 6.22 6.44 6.75 10.41%
EY 12.77 28.05 26.48 32.36 16.07 15.53 14.82 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.86 0.82 0.83 0.69 0.64 -4.21%

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