[LEONFB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 363.69%
YoY- -48.91%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 759,046 681,018 589,577 540,196 519,606 582,695 607,122 16.07%
PBT 112,911 73,946 33,497 12,140 5,804 12,300 10,977 373.64%
Tax -19,828 -10,324 -4,922 -5,842 -4,432 -6,091 -5,444 136.90%
NP 93,083 63,622 28,575 6,298 1,372 6,209 5,533 557.68%
-
NP to SH 93,098 63,658 28,559 6,283 1,355 6,170 5,598 552.65%
-
Tax Rate 17.56% 13.96% 14.69% 48.12% 76.36% 49.52% 49.59% -
Total Cost 665,963 617,396 561,002 533,898 518,234 576,486 601,589 7.01%
-
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 65 - - - - - - -
Div Payout % 0.07% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,835 415,400 378,200 362,699 353,399 350,299 350,299 18.33%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.26% 9.34% 4.85% 1.17% 0.26% 1.07% 0.91% -
ROE 20.65% 15.32% 7.55% 1.73% 0.38% 1.76% 1.60% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 230.66 219.68 190.19 174.26 167.61 187.97 195.85 11.53%
EPS 28.29 20.53 9.21 2.03 0.44 1.99 1.81 526.17%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.22 1.17 1.14 1.13 1.13 13.71%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 222.59 199.71 172.90 158.42 152.38 170.88 178.04 16.06%
EPS 27.30 18.67 8.38 1.84 0.40 1.81 1.64 553.06%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.2182 1.1091 1.0636 1.0364 1.0273 1.0273 18.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.985 0.71 0.605 0.305 0.31 0.30 0.42 -
P/RPS 0.43 0.32 0.32 0.18 0.18 0.16 0.21 61.32%
P/EPS 3.48 3.46 6.57 15.05 70.92 15.07 23.26 -71.85%
EY 28.72 28.92 15.23 6.65 1.41 6.63 4.30 255.06%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.50 0.26 0.27 0.27 0.37 55.93%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 09/09/21 28/05/21 24/02/21 26/11/20 27/08/20 12/06/20 28/02/20 -
Price 1.13 1.06 0.635 0.37 0.305 0.32 0.39 -
P/RPS 0.49 0.48 0.33 0.21 0.18 0.17 0.20 81.83%
P/EPS 3.99 5.16 6.89 18.26 69.78 16.08 21.60 -67.59%
EY 25.04 19.37 14.51 5.48 1.43 6.22 4.63 208.42%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.52 0.32 0.27 0.28 0.35 76.49%

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