[LEONFB] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 101.86%
YoY- 179.78%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 155,241 144,485 143,047 145,675 177,985 115,153 138,544 7.87%
PBT 11,388 11,177 9,171 31,972 17,369 33,533 12,596 -6.49%
Tax -2,803 -2,745 -2,701 -4,205 -3,642 -3,500 -3,754 -17.68%
NP 8,585 8,432 6,470 27,767 13,727 30,033 8,842 -1.94%
-
NP to SH 8,589 8,461 6,533 27,782 13,763 30,033 8,842 -1.91%
-
Tax Rate 24.61% 24.56% 29.45% 13.15% 20.97% 10.44% 29.80% -
Total Cost 146,656 136,053 136,577 117,908 164,258 85,120 129,702 8.52%
-
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.53% 5.84% 4.52% 19.06% 7.71% 26.08% 6.38% -
ROE 2.43% 2.46% 1.92% 8.30% 4.48% 10.31% 3.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 50.08 46.61 46.14 46.99 57.41 37.15 44.69 7.87%
EPS 2.77 2.73 2.11 8.96 4.44 9.69 2.85 -1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.10 1.08 0.99 0.94 0.86 20.65%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.53 42.37 41.95 42.72 52.20 33.77 40.63 7.87%
EPS 2.52 2.48 1.92 8.15 4.04 8.81 2.59 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0091 1.00 0.9818 0.90 0.8545 0.7818 20.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.62 0.59 0.725 0.91 0.825 0.77 0.66 -
P/RPS 1.24 1.27 1.57 1.94 1.44 2.07 1.48 -11.11%
P/EPS 22.38 21.62 34.40 10.15 18.58 7.95 23.14 -2.19%
EY 4.47 4.63 2.91 9.85 5.38 12.58 4.32 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.66 0.84 0.83 0.82 0.77 -21.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 -
Price 0.52 0.625 0.66 0.925 0.855 0.775 0.71 -
P/RPS 1.04 1.34 1.43 1.97 1.49 2.09 1.59 -24.62%
P/EPS 18.77 22.90 31.32 10.32 19.26 8.00 24.89 -17.13%
EY 5.33 4.37 3.19 9.69 5.19 12.50 4.02 20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.60 0.86 0.86 0.82 0.83 -32.50%

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