[LEONFB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 15.15%
YoY- 195.69%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 611,192 581,860 577,357 565,465 502,685 509,816 498,716 14.56%
PBT 69,689 92,045 95,470 77,063 67,353 49,384 38,129 49.65%
Tax -13,293 -14,048 -15,101 -14,531 -13,015 -13,484 -10,451 17.44%
NP 56,396 77,997 80,369 62,532 54,338 35,900 27,678 60.93%
-
NP to SH 56,539 78,111 80,420 62,568 54,338 35,900 27,678 61.20%
-
Tax Rate 19.07% 15.26% 15.82% 18.86% 19.32% 27.30% 27.41% -
Total Cost 554,796 503,863 496,988 502,933 448,347 473,916 471,038 11.56%
-
Net Worth 344,100 341,000 334,800 306,900 291,399 266,600 257,299 21.44%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 344,100 341,000 334,800 306,900 291,399 266,600 257,299 21.44%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.23% 13.40% 13.92% 11.06% 10.81% 7.04% 5.55% -
ROE 16.43% 22.91% 24.02% 20.39% 18.65% 13.47% 10.76% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 197.16 187.70 186.24 182.41 162.16 164.46 160.88 14.56%
EPS 18.24 25.20 25.94 20.18 17.53 11.58 8.93 61.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.08 0.99 0.94 0.86 0.83 21.44%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 179.24 170.63 169.31 165.83 147.41 149.51 146.25 14.56%
EPS 16.58 22.91 23.58 18.35 15.93 10.53 8.12 61.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 1.00 0.9818 0.90 0.8545 0.7818 0.7545 21.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.59 0.725 0.91 0.825 0.77 0.66 0.465 -
P/RPS 0.30 0.39 0.49 0.45 0.47 0.40 0.29 2.29%
P/EPS 3.23 2.88 3.51 4.09 4.39 5.70 5.21 -27.35%
EY 30.91 34.75 28.51 24.46 22.76 17.55 19.20 37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.84 0.83 0.82 0.77 0.56 -3.61%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 24/02/17 -
Price 0.625 0.66 0.925 0.855 0.775 0.71 0.575 -
P/RPS 0.32 0.35 0.50 0.47 0.48 0.43 0.36 -7.57%
P/EPS 3.43 2.62 3.57 4.24 4.42 6.13 6.44 -34.36%
EY 29.18 38.18 28.05 23.61 22.62 16.31 15.53 52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.86 0.86 0.82 0.83 0.69 -13.02%

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