[LEONFB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.42%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 489,194 364,780 243,111 111,381 455,267 343,202 227,398 66.41%
PBT 37,395 28,284 16,923 5,914 35,351 25,627 17,248 67.27%
Tax -9,848 -7,447 -4,483 -1,641 -9,577 -7,090 -5,005 56.82%
NP 27,547 20,837 12,440 4,273 25,774 18,537 12,243 71.45%
-
NP to SH 27,547 20,837 12,440 4,273 25,774 18,537 12,243 71.45%
-
Tax Rate 26.34% 26.33% 26.49% 27.75% 27.09% 27.67% 29.02% -
Total Cost 461,647 343,943 230,671 107,108 429,493 324,665 215,155 66.12%
-
Net Worth 223,200 220,099 210,800 207,700 201,499 195,299 167,954 20.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,100 3,100 - - 9,300 4,650 4,063 -16.46%
Div Payout % 11.25% 14.88% - - 36.08% 25.08% 33.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 223,200 220,099 210,800 207,700 201,499 195,299 167,954 20.81%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.63% 5.71% 5.12% 3.84% 5.66% 5.40% 5.38% -
ROE 12.34% 9.47% 5.90% 2.06% 12.79% 9.49% 7.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 157.80 117.67 78.42 35.93 146.86 110.71 83.94 52.14%
EPS 8.89 6.72 4.01 1.38 9.02 6.68 4.69 52.98%
DPS 1.00 1.00 0.00 0.00 3.00 1.50 1.50 -23.62%
NAPS 0.72 0.71 0.68 0.67 0.65 0.63 0.62 10.45%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 143.46 106.97 71.29 32.66 133.51 100.65 66.69 66.40%
EPS 8.08 6.11 3.65 1.25 7.56 5.44 3.59 71.48%
DPS 0.91 0.91 0.00 0.00 2.73 1.36 1.19 -16.33%
NAPS 0.6545 0.6455 0.6182 0.6091 0.5909 0.5727 0.4925 20.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.505 0.64 0.525 0.565 0.47 0.475 0.515 -
P/RPS 0.32 0.54 0.67 1.57 0.32 0.43 0.61 -34.87%
P/EPS 5.68 9.52 13.08 40.99 5.65 7.94 11.40 -37.07%
EY 17.60 10.50 7.64 2.44 17.69 12.59 8.78 58.77%
DY 1.98 1.56 0.00 0.00 6.38 3.16 2.91 -22.58%
P/NAPS 0.70 0.90 0.77 0.84 0.72 0.75 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 27/08/13 -
Price 0.55 0.57 0.535 0.535 0.515 0.475 0.47 -
P/RPS 0.35 0.48 0.68 1.49 0.35 0.43 0.56 -26.83%
P/EPS 6.19 8.48 13.33 38.81 6.19 7.94 10.40 -29.17%
EY 16.16 11.79 7.50 2.58 16.14 12.59 9.62 41.17%
DY 1.82 1.75 0.00 0.00 5.83 3.16 3.19 -31.14%
P/NAPS 0.76 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