[LEONFB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -26.76%
YoY- 126.27%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 589,577 520,818 453,586 480,152 607,122 610,053 628,618 -4.16%
PBT 33,497 19,556 11,368 8,304 10,977 18,005 21,714 33.33%
Tax -4,922 -5,562 -3,934 -4,052 -5,444 -5,032 -5,958 -11.90%
NP 28,575 13,993 7,434 4,252 5,533 12,973 15,756 48.44%
-
NP to SH 28,559 13,953 7,408 4,100 5,598 13,040 15,894 47.53%
-
Tax Rate 14.69% 28.44% 34.61% 48.80% 49.59% 27.95% 27.44% -
Total Cost 561,002 506,825 446,152 475,900 601,589 597,080 612,862 -5.69%
-
Net Worth 378,200 362,699 353,399 350,299 350,299 356,499 353,399 4.60%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 378,200 362,699 353,399 350,299 350,299 356,499 353,399 4.60%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.85% 2.69% 1.64% 0.89% 0.91% 2.13% 2.51% -
ROE 7.55% 3.85% 2.10% 1.17% 1.60% 3.66% 4.50% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 190.19 168.01 146.32 154.89 195.85 196.79 202.78 -4.16%
EPS 9.21 4.51 2.38 1.32 1.81 4.20 5.12 47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.14 1.13 1.13 1.15 1.14 4.60%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 172.90 152.73 133.02 140.81 178.04 178.90 184.35 -4.16%
EPS 8.38 4.09 2.17 1.20 1.64 3.82 4.66 47.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0636 1.0364 1.0273 1.0273 1.0455 1.0364 4.60%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.605 0.305 0.31 0.30 0.42 0.44 0.43 -
P/RPS 0.32 0.18 0.21 0.19 0.21 0.22 0.21 32.25%
P/EPS 6.57 6.78 12.97 22.68 23.26 10.46 8.39 -14.97%
EY 15.23 14.76 7.71 4.41 4.30 9.56 11.92 17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.26 0.27 0.27 0.37 0.38 0.38 19.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 -
Price 0.635 0.37 0.305 0.32 0.37 0.44 0.415 -
P/RPS 0.33 0.22 0.21 0.21 0.19 0.22 0.20 39.42%
P/EPS 6.89 8.22 12.76 24.20 20.49 10.46 8.09 -10.10%
EY 14.51 12.17 7.84 4.13 4.88 9.56 12.35 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 0.27 0.28 0.33 0.38 0.36 27.63%

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