[LEONFB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 182.53%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 396,262 211,479 589,577 390,614 226,793 120,038 607,122 -24.77%
PBT 85,098 42,525 33,497 14,667 5,684 2,076 10,977 292.19%
Tax -16,873 -6,415 -4,922 -4,172 -1,967 -1,013 -5,444 112.72%
NP 68,225 36,110 28,575 10,495 3,717 1,063 5,533 434.54%
-
NP to SH 68,243 36,124 28,559 10,465 3,704 1,025 5,598 430.49%
-
Tax Rate 19.83% 15.09% 14.69% 28.44% 34.61% 48.80% 49.59% -
Total Cost 328,037 175,369 561,002 380,119 223,076 118,975 601,589 -33.28%
-
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 65 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 17.22% 17.07% 4.85% 2.69% 1.64% 0.89% 0.91% -
ROE 15.14% 8.70% 7.55% 2.89% 1.05% 0.29% 1.60% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 120.42 68.22 190.19 126.00 73.16 38.72 195.85 -27.71%
EPS 21.35 11.65 9.21 3.38 1.19 0.33 1.81 418.95%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.22 1.17 1.14 1.13 1.13 13.71%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 122.30 65.27 181.97 120.56 70.00 37.05 187.38 -24.77%
EPS 21.06 11.15 8.81 3.23 1.14 0.32 1.73 429.99%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3915 1.2821 1.1673 1.1194 1.0907 1.0812 1.0812 18.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.985 0.71 0.605 0.305 0.31 0.30 0.42 -
P/RPS 0.82 1.04 0.32 0.24 0.42 0.77 0.21 148.17%
P/EPS 4.75 6.09 6.57 9.03 25.94 90.73 23.26 -65.35%
EY 21.05 16.41 15.23 11.07 3.85 1.10 4.30 188.58%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.50 0.26 0.27 0.27 0.37 55.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 -
Price 1.13 1.06 0.635 0.37 0.305 0.32 0.37 -
P/RPS 0.94 1.55 0.33 0.29 0.42 0.83 0.19 190.62%
P/EPS 5.45 9.10 6.89 10.96 25.53 96.78 20.49 -58.67%
EY 18.35 10.99 14.51 9.12 3.92 1.03 4.88 142.00%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.52 0.32 0.27 0.28 0.33 83.55%

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