[LEONFB] QoQ 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?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 112,065 115,804 113,979 113,419 0 0 0 -
PBT 9,724 8,379 10,165 7,084 0 0 0 -
Tax -2,487 -2,085 -2,942 -2,064 0 0 0 -
NP 7,237 6,294 7,223 5,020 0 0 0 -
-
NP to SH 7,237 6,294 7,223 5,020 0 0 0 -
-
Tax Rate 25.58% 24.88% 28.94% 29.14% - - - -
Total Cost 104,828 109,510 106,756 108,399 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 4,650 - 4,063 - - - - -
Div Payout % 64.25% - 56.26% - - - - -
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 6.46% 5.44% 6.34% 4.43% 0.00% 0.00% 0.00% -
ROE 3.59% 3.22% 4.30% 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 36.15 37.36 42.07 45.24 0.00 0.00 0.00 -
EPS 2.33 2.03 2.67 2.00 0.00 0.00 0.00 -
DPS 1.50 0.00 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 32.86 33.96 33.42 33.26 0.00 0.00 0.00 -
EPS 2.12 1.85 2.12 1.47 0.00 0.00 0.00 -
DPS 1.36 0.00 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 1.30 1.27 1.22 0.00 0.00 0.00 0.00 -
P/EPS 20.13 23.40 19.31 0.00 0.00 0.00 0.00 -
EY 4.97 4.27 5.18 0.00 0.00 0.00 0.00 -
DY 3.19 0.00 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 1.42 1.27 1.12 0.00 0.00 0.00 0.00 -
P/EPS 22.06 23.40 17.63 0.00 0.00 0.00 0.00 -
EY 4.53 4.27 5.67 0.00 0.00 0.00 0.00 -
DY 2.91 0.00 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