[LEONFB] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -78.04%
YoY- -92.89%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 681,018 589,577 540,196 519,606 582,695 607,122 612,692 7.29%
PBT 73,946 33,497 12,140 5,804 12,300 10,977 17,300 163.14%
Tax -10,324 -4,922 -5,842 -4,432 -6,091 -5,444 -5,092 60.12%
NP 63,622 28,575 6,298 1,372 6,209 5,533 12,208 200.28%
-
NP to SH 63,658 28,559 6,283 1,355 6,170 5,598 12,297 198.95%
-
Tax Rate 13.96% 14.69% 48.12% 76.36% 49.52% 49.59% 29.43% -
Total Cost 617,396 561,002 533,898 518,234 576,486 601,589 600,484 1.86%
-
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 415,400 378,200 362,699 353,399 350,299 350,299 356,499 10.72%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.34% 4.85% 1.17% 0.26% 1.07% 0.91% 1.99% -
ROE 15.32% 7.55% 1.73% 0.38% 1.76% 1.60% 3.45% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 219.68 190.19 174.26 167.61 187.97 195.85 197.64 7.29%
EPS 20.53 9.21 2.03 0.44 1.99 1.81 3.97 198.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.22 1.17 1.14 1.13 1.13 1.15 10.72%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 199.71 172.90 158.42 152.38 170.88 178.04 179.68 7.29%
EPS 18.67 8.38 1.84 0.40 1.81 1.64 3.61 198.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 1.0455 10.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.71 0.605 0.305 0.31 0.30 0.42 0.44 -
P/RPS 0.32 0.32 0.18 0.18 0.16 0.21 0.22 28.34%
P/EPS 3.46 6.57 15.05 70.92 15.07 23.26 11.09 -53.96%
EY 28.92 15.23 6.65 1.41 6.63 4.30 9.02 117.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.26 0.27 0.27 0.37 0.38 24.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 27/11/19 -
Price 1.06 0.635 0.37 0.305 0.32 0.39 0.44 -
P/RPS 0.48 0.33 0.21 0.18 0.17 0.20 0.22 68.14%
P/EPS 5.16 6.89 18.26 69.78 16.08 21.60 11.09 -39.92%
EY 19.37 14.51 5.48 1.43 6.22 4.63 9.02 66.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.52 0.32 0.27 0.28 0.35 0.38 62.81%

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