[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 88.35%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 792,524 845,916 589,577 520,818 453,586 480,152 607,122 19.46%
PBT 170,196 170,100 33,497 19,556 11,368 8,304 10,977 522.82%
Tax -33,746 -25,660 -4,922 -5,562 -3,934 -4,052 -5,444 237.82%
NP 136,450 144,440 28,575 13,993 7,434 4,252 5,533 748.90%
-
NP to SH 136,486 144,496 28,559 13,953 7,408 4,100 5,598 742.45%
-
Tax Rate 19.83% 15.09% 14.69% 28.44% 34.61% 48.80% 49.59% -
Total Cost 656,074 701,476 561,002 506,825 446,152 475,900 601,589 5.95%
-
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 131 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.22% 17.07% 4.85% 2.69% 1.64% 0.89% 0.91% -
ROE 30.27% 34.78% 7.55% 3.85% 2.10% 1.17% 1.60% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 240.83 272.88 190.19 168.01 146.32 154.89 195.85 14.79%
EPS 42.70 46.60 9.21 4.51 2.38 1.32 1.81 724.14%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.22 1.17 1.14 1.13 1.13 13.71%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 232.41 248.07 172.90 152.73 133.02 140.81 178.04 19.46%
EPS 40.03 42.37 8.38 4.09 2.17 1.20 1.64 743.08%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 18.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.985 0.71 0.605 0.305 0.31 0.30 0.42 -
P/RPS 0.41 0.26 0.32 0.18 0.21 0.19 0.21 56.27%
P/EPS 2.37 1.52 6.57 6.78 12.97 22.68 23.26 -78.21%
EY 42.11 65.65 15.23 14.76 7.71 4.41 4.30 358.36%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.50 0.26 0.27 0.27 0.37 55.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 -
Price 1.13 1.06 0.635 0.37 0.305 0.32 0.37 -
P/RPS 0.47 0.39 0.33 0.22 0.21 0.21 0.19 83.00%
P/EPS 2.72 2.27 6.89 8.22 12.76 24.20 20.49 -74.00%
EY 36.70 43.97 14.51 12.17 7.84 4.13 4.88 284.32%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.52 0.32 0.27 0.28 0.33 83.55%

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