[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 364,780 243,111 111,381 455,267 343,202 227,398 113,419 117.73%
PBT 28,284 16,923 5,914 35,351 25,627 17,248 7,084 151.46%
Tax -7,447 -4,483 -1,641 -9,577 -7,090 -5,005 -2,064 135.05%
NP 20,837 12,440 4,273 25,774 18,537 12,243 5,020 158.05%
-
NP to SH 20,837 12,440 4,273 25,774 18,537 12,243 5,020 158.05%
-
Tax Rate 26.33% 26.49% 27.75% 27.09% 27.67% 29.02% 29.14% -
Total Cost 343,943 230,671 107,108 429,493 324,665 215,155 108,399 115.77%
-
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,100 - - 9,300 4,650 4,063 - -
Div Payout % 14.88% - - 36.08% 25.08% 33.19% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,099 210,800 207,700 201,499 195,299 167,954 150,414 28.86%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 250,690 15.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.71% 5.12% 3.84% 5.66% 5.40% 5.38% 4.43% -
ROE 9.47% 5.90% 2.06% 12.79% 9.49% 7.29% 3.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 117.67 78.42 35.93 146.86 110.71 83.94 45.24 89.02%
EPS 6.72 4.01 1.38 9.02 6.68 4.69 2.00 124.16%
DPS 1.00 0.00 0.00 3.00 1.50 1.50 0.00 -
NAPS 0.71 0.68 0.67 0.65 0.63 0.62 0.60 11.86%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 106.97 71.29 32.66 133.51 100.65 66.69 33.26 117.72%
EPS 6.11 3.65 1.25 7.56 5.44 3.59 1.47 158.28%
DPS 0.91 0.00 0.00 2.73 1.36 1.19 0.00 -
NAPS 0.6455 0.6182 0.6091 0.5909 0.5727 0.4925 0.4411 28.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 0.64 0.525 0.565 0.47 0.475 0.515 0.00 -
P/RPS 0.54 0.67 1.57 0.32 0.43 0.61 0.00 -
P/EPS 9.52 13.08 40.99 5.65 7.94 11.40 0.00 -
EY 10.50 7.64 2.44 17.69 12.59 8.78 0.00 -
DY 1.56 0.00 0.00 6.38 3.16 2.91 0.00 -
P/NAPS 0.90 0.77 0.84 0.72 0.75 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 27/08/13 30/05/13 -
Price 0.57 0.535 0.535 0.515 0.475 0.47 0.00 -
P/RPS 0.48 0.68 1.49 0.35 0.43 0.56 0.00 -
P/EPS 8.48 13.33 38.81 6.19 7.94 10.40 0.00 -
EY 11.79 7.50 2.58 16.14 12.59 9.62 0.00 -
DY 1.75 0.00 0.00 5.83 3.16 3.19 0.00 -
P/NAPS 0.80 0.79 0.80 0.79 0.75 0.76 0.00 -

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