[LEONFB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -9.15%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 624,702 599,343 597,925 588,448 611,192 581,860 577,357 5.40%
PBT 26,041 27,114 35,532 63,708 69,689 92,045 95,470 -58.04%
Tax -7,100 -7,232 -9,567 -12,454 -13,293 -14,048 -15,101 -39.61%
NP 18,941 19,882 25,965 51,254 56,396 77,997 80,369 -61.94%
-
NP to SH 19,053 20,020 26,100 51,365 56,539 78,111 80,420 -61.81%
-
Tax Rate 27.26% 26.67% 26.93% 19.55% 19.07% 15.26% 15.82% -
Total Cost 605,761 579,461 571,960 537,194 554,796 503,863 496,988 14.14%
-
Net Worth 353,399 350,299 350,299 353,399 344,100 341,000 334,800 3.68%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 353,399 350,299 350,299 353,399 344,100 341,000 334,800 3.68%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.03% 3.32% 4.34% 8.71% 9.23% 13.40% 13.92% -
ROE 5.39% 5.72% 7.45% 14.53% 16.43% 22.91% 24.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.52 193.34 192.88 189.82 197.16 187.70 186.24 5.41%
EPS 6.15 6.46 8.42 16.57 18.24 25.20 25.94 -61.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.14 1.11 1.10 1.08 3.68%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 183.20 175.76 175.34 172.57 179.24 170.63 169.31 5.41%
EPS 5.59 5.87 7.65 15.06 16.58 22.91 23.58 -61.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0273 1.0273 1.0364 1.0091 1.00 0.9818 3.68%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.43 0.57 0.485 0.62 0.59 0.725 0.91 -
P/RPS 0.21 0.29 0.25 0.33 0.30 0.39 0.49 -43.24%
P/EPS 7.00 8.83 5.76 3.74 3.23 2.88 3.51 58.63%
EY 14.29 11.33 17.36 26.72 30.91 34.75 28.51 -36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.43 0.54 0.53 0.66 0.84 -41.15%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 27/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.415 0.48 0.505 0.52 0.625 0.66 0.925 -
P/RPS 0.21 0.25 0.26 0.27 0.32 0.35 0.50 -44.00%
P/EPS 6.75 7.43 6.00 3.14 3.43 2.62 3.57 53.08%
EY 14.81 13.45 16.67 31.86 29.18 38.18 28.05 -34.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.45 0.46 0.56 0.60 0.86 -44.13%

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