[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 455,267 343,202 227,398 113,419 0 0 0 -
PBT 35,351 25,627 17,248 7,084 0 0 0 -
Tax -9,577 -7,090 -5,005 -2,064 0 0 0 -
NP 25,774 18,537 12,243 5,020 0 0 0 -
-
NP to SH 25,774 18,537 12,243 5,020 0 0 0 -
-
Tax Rate 27.09% 27.67% 29.02% 29.14% - - - -
Total Cost 429,493 324,665 215,155 108,399 0 0 0 -
-
Net Worth 201,499 195,299 167,954 150,414 0 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,300 4,650 4,063 - - - - -
Div Payout % 36.08% 25.08% 33.19% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 201,499 195,299 167,954 150,414 0 0 0 -
NOSH 310,000 310,000 310,000 250,690 0 0 0 -
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.66% 5.40% 5.38% 4.43% 0.00% 0.00% 0.00% -
ROE 12.79% 9.49% 7.29% 3.34% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.86 110.71 83.94 45.24 0.00 0.00 0.00 -
EPS 9.02 6.68 4.69 2.00 0.00 0.00 0.00 -
DPS 3.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.62 0.60 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,690
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.51 100.65 66.69 33.26 0.00 0.00 0.00 -
EPS 7.56 5.44 3.59 1.47 0.00 0.00 0.00 -
DPS 2.73 1.36 1.19 0.00 0.00 0.00 0.00 -
NAPS 0.5909 0.5727 0.4925 0.4411 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 - - - - -
Price 0.47 0.475 0.515 0.00 0.00 0.00 0.00 -
P/RPS 0.32 0.43 0.61 0.00 0.00 0.00 0.00 -
P/EPS 5.65 7.94 11.40 0.00 0.00 0.00 0.00 -
EY 17.69 12.59 8.78 0.00 0.00 0.00 0.00 -
DY 6.38 3.16 2.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 27/08/13 30/05/13 - - - -
Price 0.515 0.475 0.47 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.43 0.56 0.00 0.00 0.00 0.00 -
P/EPS 6.19 7.94 10.40 0.00 0.00 0.00 0.00 -
EY 16.14 12.59 9.62 0.00 0.00 0.00 0.00 -
DY 5.83 3.16 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.76 0.00 0.00 0.00 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