[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 22.65%
YoY- -32.92%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 364,933 249,728 127,444 505,404 378,169 257,273 140,333 88.77%
PBT 24,564 16,905 1,341 25,765 20,860 14,356 9,190 92.25%
Tax -6,816 -4,690 -721 -7,286 -5,793 -3,926 -2,553 92.10%
NP 17,748 12,215 620 18,479 15,067 10,430 6,637 92.31%
-
NP to SH 17,748 12,215 620 18,479 15,067 10,430 6,637 92.31%
-
Tax Rate 27.75% 27.74% 53.77% 28.28% 27.77% 27.35% 27.78% -
Total Cost 347,185 237,513 126,824 486,925 363,102 246,843 133,696 88.59%
-
Net Worth 248,000 241,799 235,599 235,599 232,500 226,300 229,400 5.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 248,000 241,799 235,599 235,599 232,500 226,300 229,400 5.31%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.86% 4.89% 0.49% 3.66% 3.98% 4.05% 4.73% -
ROE 7.16% 5.05% 0.26% 7.84% 6.48% 4.61% 2.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 117.72 80.56 41.11 163.03 121.99 82.99 45.27 88.77%
EPS 5.73 3.94 0.20 5.96 4.86 3.36 2.14 92.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.76 0.75 0.73 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 107.02 73.23 37.37 148.21 110.90 75.45 41.15 88.78%
EPS 5.20 3.58 0.18 5.42 4.42 3.06 1.95 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.7091 0.6909 0.6909 0.6818 0.6636 0.6727 5.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.535 0.45 0.47 0.45 0.435 0.565 0.51 -
P/RPS 0.45 0.56 1.14 0.28 0.36 0.68 1.13 -45.78%
P/EPS 9.34 11.42 235.00 7.55 8.95 16.79 23.82 -46.33%
EY 10.70 8.76 0.43 13.25 11.17 5.95 4.20 86.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.62 0.59 0.58 0.77 0.69 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 27/05/15 -
Price 0.515 0.48 0.49 0.47 0.475 0.45 0.54 -
P/RPS 0.44 0.60 1.19 0.29 0.39 0.54 1.19 -48.39%
P/EPS 9.00 12.18 245.00 7.88 9.77 13.37 25.22 -49.59%
EY 11.12 8.21 0.41 12.68 10.23 7.48 3.96 98.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.64 0.62 0.63 0.62 0.73 -8.37%

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