[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.44%
YoY- 921.63%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,047,890 1,092,080 886,582 843,162 792,524 845,916 589,577 46.88%
PBT 99,694 127,232 172,849 178,982 170,196 170,100 33,497 107.32%
Tax -23,868 -31,664 -36,869 -36,464 -33,746 -25,660 -4,922 187.32%
NP 75,826 95,568 135,980 142,518 136,450 144,440 28,575 92.01%
-
NP to SH 75,864 95,636 136,010 142,552 136,486 144,496 28,559 92.14%
-
Tax Rate 23.94% 24.89% 21.33% 20.37% 19.83% 15.09% 14.69% -
Total Cost 972,064 996,512 750,602 700,644 656,074 701,476 561,002 44.40%
-
Net Worth 566,059 559,239 535,370 504,680 450,835 415,400 378,200 30.94%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 68 90 131 - - -
Div Payout % - - 0.05% 0.06% 0.10% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 566,059 559,239 535,370 504,680 450,835 415,400 378,200 30.94%
NOSH 341,000 341,000 341,000 341,000 341,000 310,000 310,000 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.24% 8.75% 15.34% 16.90% 17.22% 17.07% 4.85% -
ROE 13.40% 17.10% 25.40% 28.25% 30.27% 34.78% 7.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 307.30 320.26 259.99 247.26 240.83 272.88 190.19 37.81%
EPS 22.24 28.04 41.17 43.61 42.70 46.60 9.21 80.28%
DPS 0.00 0.00 0.02 0.03 0.04 0.00 0.00 -
NAPS 1.66 1.64 1.57 1.48 1.37 1.34 1.22 22.85%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 323.42 337.06 273.64 260.24 244.61 261.09 181.97 46.88%
EPS 23.41 29.52 41.98 44.00 42.13 44.60 8.81 92.18%
DPS 0.00 0.00 0.02 0.03 0.04 0.00 0.00 -
NAPS 1.7471 1.726 1.6524 1.5577 1.3915 1.2821 1.1673 30.94%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.625 0.78 0.835 0.935 0.985 0.71 0.605 -
P/RPS 0.20 0.24 0.32 0.38 0.41 0.26 0.32 -26.96%
P/EPS 2.81 2.78 2.09 2.24 2.37 1.52 6.57 -43.32%
EY 35.60 35.96 47.77 44.71 42.11 65.65 15.23 76.40%
DY 0.00 0.00 0.02 0.03 0.04 0.00 0.00 -
P/NAPS 0.38 0.48 0.53 0.63 0.72 0.53 0.50 -16.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 09/09/21 28/05/21 24/02/21 -
Price 0.515 0.605 0.925 0.80 1.13 1.06 0.635 -
P/RPS 0.17 0.19 0.36 0.32 0.47 0.39 0.33 -35.81%
P/EPS 2.31 2.16 2.32 1.91 2.72 2.27 6.89 -51.83%
EY 43.20 46.36 43.12 52.26 36.70 43.97 14.51 107.36%
DY 0.00 0.00 0.02 0.03 0.04 0.00 0.00 -
P/NAPS 0.31 0.37 0.59 0.54 0.82 0.79 0.52 -29.23%

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