[LEONFB] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 167.62%
YoY- 532.66%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 236,110 184,783 211,479 198,963 163,821 106,755 120,038 56.92%
PBT 49,139 42,573 42,525 18,830 8,983 3,608 2,076 722.80%
Tax -10,475 -10,458 -6,415 -750 -2,205 -954 -1,013 373.96%
NP 38,664 32,115 36,110 18,080 6,778 2,654 1,063 995.38%
-
NP to SH 38,671 32,119 36,124 18,094 6,761 2,679 1,025 1022.40%
-
Tax Rate 21.32% 24.56% 15.09% 3.98% 24.55% 26.44% 48.80% -
Total Cost 197,446 152,668 175,369 180,883 157,043 104,101 118,975 40.12%
-
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 65 - - - - - -
Div Payout % - 0.20% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 504,680 450,835 415,400 378,200 362,699 353,399 350,299 27.53%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.38% 17.38% 17.07% 9.09% 4.14% 2.49% 0.89% -
ROE 7.66% 7.12% 8.70% 4.78% 1.86% 0.76% 0.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.24 56.15 68.22 64.18 52.85 34.44 38.72 47.27%
EPS 11.34 9.76 11.65 5.84 2.18 0.86 0.33 954.70%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.34 1.22 1.17 1.14 1.13 19.68%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.24 54.19 62.02 58.35 48.04 31.31 35.20 56.92%
EPS 11.34 9.42 10.59 5.31 1.98 0.79 0.30 1023.83%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.3221 1.2182 1.1091 1.0636 1.0364 1.0273 27.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.935 0.985 0.71 0.605 0.305 0.31 0.30 -
P/RPS 1.35 1.75 1.04 0.94 0.58 0.90 0.77 45.34%
P/EPS 8.24 10.09 6.09 10.37 13.98 35.87 90.73 -79.76%
EY 12.13 9.91 16.41 9.65 7.15 2.79 1.10 394.70%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.53 0.50 0.26 0.27 0.27 75.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 -
Price 0.80 1.13 1.06 0.635 0.37 0.305 0.32 -
P/RPS 1.16 2.01 1.55 0.99 0.70 0.89 0.83 24.97%
P/EPS 7.05 11.58 9.10 10.88 16.96 35.29 96.78 -82.52%
EY 14.18 8.64 10.99 9.19 5.89 2.83 1.03 473.49%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.79 0.52 0.32 0.27 0.28 54.87%

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