[LEONFB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 14.58%
YoY- 190.56%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 590,364 575,064 572,188 577,357 575,576 507,394 554,176 4.30%
PBT 42,314 40,696 36,684 95,470 84,664 92,258 50,384 -10.97%
Tax -10,998 -10,892 -10,804 -15,101 -14,528 -14,508 -15,016 -18.73%
NP 31,316 29,804 25,880 80,369 70,136 77,750 35,368 -7.78%
-
NP to SH 31,444 29,988 26,132 80,420 70,184 77,750 35,368 -7.53%
-
Tax Rate 25.99% 26.76% 29.45% 15.82% 17.16% 15.73% 29.80% -
Total Cost 559,048 545,260 546,308 496,988 505,440 429,644 518,808 5.10%
-
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.30% 5.18% 4.52% 13.92% 12.19% 15.32% 6.38% -
ROE 8.90% 8.71% 7.66% 24.02% 22.87% 26.68% 13.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 190.44 185.50 184.58 186.24 185.67 163.68 178.77 4.30%
EPS 10.15 9.68 8.44 25.94 22.64 25.08 11.40 -7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.10 1.08 0.99 0.94 0.86 20.65%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 173.13 168.64 167.80 169.31 168.79 148.80 162.51 4.30%
EPS 9.22 8.79 7.66 23.58 20.58 22.80 10.37 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0091 1.00 0.9818 0.90 0.8545 0.7818 20.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.62 0.59 0.725 0.91 0.825 0.77 0.66 -
P/RPS 0.33 0.32 0.39 0.49 0.44 0.47 0.37 -7.33%
P/EPS 6.11 6.10 8.60 3.51 3.64 3.07 5.78 3.76%
EY 16.36 16.40 11.63 28.51 27.44 32.57 17.29 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.66 0.84 0.83 0.82 0.77 -21.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 -
Price 0.52 0.625 0.66 0.925 0.855 0.775 0.71 -
P/RPS 0.27 0.34 0.36 0.50 0.46 0.47 0.40 -23.03%
P/EPS 5.13 6.46 7.83 3.57 3.78 3.09 6.22 -12.04%
EY 19.51 15.48 12.77 28.05 26.48 32.36 16.07 13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.60 0.86 0.86 0.82 0.83 -32.50%

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