[LEONFB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -42.76%
YoY- -78.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 390,614 226,793 120,038 607,122 457,540 314,309 144,465 93.73%
PBT 14,667 5,684 2,076 10,977 13,504 10,857 753 620.02%
Tax -4,172 -1,967 -1,013 -5,444 -3,774 -2,979 -366 404.25%
NP 10,495 3,717 1,063 5,533 9,730 7,878 387 797.22%
-
NP to SH 10,465 3,704 1,025 5,598 9,780 7,947 453 706.51%
-
Tax Rate 28.44% 34.61% 48.80% 49.59% 27.95% 27.44% 48.61% -
Total Cost 380,119 223,076 118,975 601,589 447,810 306,431 144,078 90.59%
-
Net Worth 362,699 353,399 350,299 350,299 356,499 353,399 350,299 2.33%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 362,699 353,399 350,299 350,299 356,499 353,399 350,299 2.33%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.69% 1.64% 0.89% 0.91% 2.13% 2.51% 0.27% -
ROE 2.89% 1.05% 0.29% 1.60% 2.74% 2.25% 0.13% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 126.00 73.16 38.72 195.85 147.59 101.39 46.60 93.73%
EPS 3.38 1.19 0.33 1.81 3.15 2.56 0.15 693.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.13 1.13 1.15 1.14 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 120.56 70.00 37.05 187.38 141.22 97.01 44.59 93.72%
EPS 3.23 1.14 0.32 1.73 3.02 2.45 0.14 705.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1194 1.0907 1.0812 1.0812 1.1003 1.0907 1.0812 2.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.305 0.31 0.30 0.42 0.44 0.43 0.57 -
P/RPS 0.24 0.42 0.77 0.21 0.30 0.42 1.22 -66.07%
P/EPS 9.03 25.94 90.73 23.26 13.95 16.77 390.07 -91.82%
EY 11.07 3.85 1.10 4.30 7.17 5.96 0.26 1111.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.37 0.38 0.38 0.50 -35.25%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 28/08/19 30/05/19 -
Price 0.37 0.305 0.32 0.37 0.44 0.415 0.48 -
P/RPS 0.29 0.42 0.83 0.19 0.30 0.41 1.03 -56.94%
P/EPS 10.96 25.53 96.78 20.49 13.95 16.19 328.48 -89.57%
EY 9.12 3.92 1.03 4.88 7.17 6.18 0.30 868.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.28 0.33 0.38 0.36 0.42 -16.53%

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