[LEONFB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 27.78%
YoY- 1326.13%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 577,357 575,576 507,394 554,176 498,716 486,577 499,456 10.11%
PBT 95,470 84,664 92,258 50,384 38,129 32,752 33,810 99.40%
Tax -15,101 -14,528 -14,508 -15,016 -10,451 -9,088 -9,380 37.24%
NP 80,369 70,136 77,750 35,368 27,678 23,664 24,430 120.71%
-
NP to SH 80,420 70,184 77,750 35,368 27,678 23,664 24,430 120.80%
-
Tax Rate 15.82% 17.16% 15.73% 29.80% 27.41% 27.75% 27.74% -
Total Cost 496,988 505,440 429,644 518,808 471,038 462,913 475,026 3.05%
-
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.92% 12.19% 15.32% 6.38% 5.55% 4.86% 4.89% -
ROE 24.02% 22.87% 26.68% 13.27% 10.76% 9.54% 10.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 186.24 185.67 163.68 178.77 160.88 156.96 161.11 10.11%
EPS 25.94 22.64 25.08 11.40 8.93 7.64 7.88 120.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.94 0.86 0.83 0.80 0.78 24.15%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 169.31 168.79 148.80 162.51 146.25 142.69 146.47 10.11%
EPS 23.58 20.58 22.80 10.37 8.12 6.94 7.16 120.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9818 0.90 0.8545 0.7818 0.7545 0.7273 0.7091 24.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.91 0.825 0.77 0.66 0.465 0.535 0.45 -
P/RPS 0.49 0.44 0.47 0.37 0.29 0.34 0.28 45.07%
P/EPS 3.51 3.64 3.07 5.78 5.21 7.01 5.71 -27.63%
EY 28.51 27.44 32.57 17.29 19.20 14.27 17.51 38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.82 0.77 0.56 0.67 0.58 27.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 -
Price 0.925 0.855 0.775 0.71 0.575 0.515 0.48 -
P/RPS 0.50 0.46 0.47 0.40 0.36 0.33 0.30 40.44%
P/EPS 3.57 3.78 3.09 6.22 6.44 6.75 6.09 -29.88%
EY 28.05 26.48 32.36 16.07 15.53 14.82 16.42 42.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.82 0.83 0.69 0.64 0.62 24.30%

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