[LEONFB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -81.83%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 133,783 115,205 122,284 127,444 127,235 120,896 116,940 9.34%
PBT 13,565 7,659 15,564 1,341 4,905 6,504 5,166 89.77%
Tax -3,635 -2,126 -3,969 -721 -1,493 -1,867 -1,373 90.81%
NP 9,930 5,533 11,595 620 3,412 4,637 3,793 89.39%
-
NP to SH 9,930 5,533 11,595 620 3,412 4,637 3,793 89.39%
-
Tax Rate 26.80% 27.76% 25.50% 53.77% 30.44% 28.71% 26.58% -
Total Cost 123,853 109,672 110,689 126,824 123,823 116,259 113,147 6.18%
-
Net Worth 257,299 248,000 241,799 235,599 235,599 232,500 226,300 8.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 257,299 248,000 241,799 235,599 235,599 232,500 226,300 8.89%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.42% 4.80% 9.48% 0.49% 2.68% 3.84% 3.24% -
ROE 3.86% 2.23% 4.80% 0.26% 1.45% 1.99% 1.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.16 37.16 39.45 41.11 41.04 39.00 37.72 9.35%
EPS 3.20 1.78 3.74 0.20 1.10 1.50 1.22 89.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.78 0.76 0.76 0.75 0.73 8.89%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.23 33.78 35.86 37.37 37.31 35.45 34.29 9.34%
EPS 2.91 1.62 3.40 0.18 1.00 1.36 1.11 89.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7545 0.7273 0.7091 0.6909 0.6909 0.6818 0.6636 8.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.465 0.535 0.45 0.47 0.45 0.435 0.565 -
P/RPS 1.08 1.44 1.14 1.14 1.10 1.12 1.50 -19.58%
P/EPS 14.52 29.97 12.03 235.00 40.89 29.08 46.18 -53.59%
EY 6.89 3.34 8.31 0.43 2.45 3.44 2.17 115.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.58 0.62 0.59 0.58 0.77 -19.04%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 -
Price 0.575 0.515 0.48 0.49 0.47 0.475 0.45 -
P/RPS 1.33 1.39 1.22 1.19 1.15 1.22 1.19 7.66%
P/EPS 17.95 28.85 12.83 245.00 42.70 31.76 36.78 -37.87%
EY 5.57 3.47 7.79 0.41 2.34 3.15 2.72 60.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.62 0.64 0.62 0.63 0.62 7.35%

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