[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.2%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 378,169 257,273 140,333 489,194 364,780 243,111 111,381 125.73%
PBT 20,860 14,356 9,190 37,395 28,284 16,923 5,914 131.53%
Tax -5,793 -3,926 -2,553 -9,848 -7,447 -4,483 -1,641 131.66%
NP 15,067 10,430 6,637 27,547 20,837 12,440 4,273 131.48%
-
NP to SH 15,067 10,430 6,637 27,547 20,837 12,440 4,273 131.48%
-
Tax Rate 27.77% 27.35% 27.78% 26.34% 26.33% 26.49% 27.75% -
Total Cost 363,102 246,843 133,696 461,647 343,943 230,671 107,108 125.50%
-
Net Worth 232,500 226,300 229,400 223,200 220,099 210,800 207,700 7.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,100 3,100 - - -
Div Payout % - - - 11.25% 14.88% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 232,500 226,300 229,400 223,200 220,099 210,800 207,700 7.80%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.98% 4.05% 4.73% 5.63% 5.71% 5.12% 3.84% -
ROE 6.48% 4.61% 2.89% 12.34% 9.47% 5.90% 2.06% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.99 82.99 45.27 157.80 117.67 78.42 35.93 125.72%
EPS 4.86 3.36 2.14 8.89 6.72 4.01 1.38 131.29%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.72 0.71 0.68 0.67 7.80%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 116.72 79.41 43.31 150.99 112.59 75.03 34.38 125.72%
EPS 4.65 3.22 2.05 8.50 6.43 3.84 1.32 131.34%
DPS 0.00 0.00 0.00 0.96 0.96 0.00 0.00 -
NAPS 0.7176 0.6985 0.708 0.6889 0.6793 0.6506 0.641 7.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.435 0.565 0.51 0.505 0.64 0.525 0.565 -
P/RPS 0.36 0.68 1.13 0.32 0.54 0.67 1.57 -62.50%
P/EPS 8.95 16.79 23.82 5.68 9.52 13.08 40.99 -63.70%
EY 11.17 5.95 4.20 17.60 10.50 7.64 2.44 175.44%
DY 0.00 0.00 0.00 1.98 1.56 0.00 0.00 -
P/NAPS 0.58 0.77 0.69 0.70 0.90 0.77 0.84 -21.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 29/05/14 -
Price 0.475 0.45 0.54 0.55 0.57 0.535 0.535 -
P/RPS 0.39 0.54 1.19 0.35 0.48 0.68 1.49 -59.04%
P/EPS 9.77 13.37 25.22 6.19 8.48 13.33 38.81 -60.09%
EY 10.23 7.48 3.96 16.16 11.79 7.50 2.58 150.30%
DY 0.00 0.00 0.00 1.82 1.75 0.00 0.00 -
P/NAPS 0.63 0.62 0.73 0.76 0.80 0.79 0.80 -14.71%

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