[LEONFB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -39.0%
YoY- -67.54%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 902,234 934,792 1,025,118 1,049,288 1,047,890 1,092,080 886,582 1.17%
PBT 57,920 51,476 36,915 59,202 99,694 127,232 172,849 -51.85%
Tax -12,800 -8,748 -7,377 -12,960 -23,868 -31,664 -36,869 -50.69%
NP 45,120 42,728 29,538 46,242 75,826 95,568 135,980 -52.16%
-
NP to SH 45,224 42,928 29,619 46,274 75,864 95,636 136,010 -52.10%
-
Tax Rate 22.10% 16.99% 19.98% 21.89% 23.94% 24.89% 21.33% -
Total Cost 857,114 892,064 995,580 1,003,045 972,064 996,512 750,602 9.27%
-
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 68 -
Div Payout % - - - - - - 0.05% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 579,700 569,469 559,239 562,649 566,059 559,239 535,370 5.46%
NOSH 341,000 341,000 341,000 341,000 341,000 341,000 341,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.00% 4.57% 2.88% 4.41% 7.24% 8.75% 15.34% -
ROE 7.80% 7.54% 5.30% 8.22% 13.40% 17.10% 25.40% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 264.58 274.13 300.62 307.71 307.30 320.26 259.99 1.17%
EPS 13.26 12.60 8.69 13.57 22.24 28.04 41.17 -53.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.70 1.67 1.64 1.65 1.66 1.64 1.57 5.46%
Adjusted Per Share Value based on latest NOSH - 341,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 278.47 288.52 316.39 323.85 323.42 337.06 273.64 1.17%
EPS 13.96 13.25 9.14 14.28 23.41 29.52 41.98 -52.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.7892 1.7576 1.726 1.7366 1.7471 1.726 1.6524 5.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.475 0.515 0.515 0.49 0.625 0.78 0.835 -
P/RPS 0.18 0.19 0.17 0.16 0.20 0.24 0.32 -31.92%
P/EPS 3.58 4.09 5.93 3.61 2.81 2.78 2.09 43.30%
EY 27.92 24.44 16.87 27.69 35.60 35.96 47.77 -30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.28 0.31 0.31 0.30 0.38 0.48 0.53 -34.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.525 0.495 0.535 0.525 0.515 0.605 0.925 -
P/RPS 0.20 0.18 0.18 0.17 0.17 0.19 0.36 -32.49%
P/EPS 3.96 3.93 6.16 3.87 2.31 2.16 2.32 42.96%
EY 25.26 25.43 16.24 25.85 43.20 46.36 43.12 -30.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.31 0.30 0.33 0.32 0.31 0.37 0.59 -34.96%

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