[LEONFB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -15.14%
YoY- -32.92%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 492,168 497,859 492,515 505,404 502,583 503,356 518,146 -3.36%
PBT 29,469 28,314 17,916 25,765 29,971 34,828 40,671 -19.28%
Tax -8,309 -8,050 -5,454 -7,286 -8,194 -9,291 -10,760 -15.79%
NP 21,160 20,264 12,462 18,479 21,777 25,537 29,911 -20.55%
-
NP to SH 21,160 20,264 12,462 18,479 21,777 25,537 29,911 -20.55%
-
Tax Rate 28.20% 28.43% 30.44% 28.28% 27.34% 26.68% 26.46% -
Total Cost 471,008 477,595 480,053 486,925 480,806 477,819 488,235 -2.35%
-
Net Worth 248,000 241,799 235,599 235,599 232,500 226,300 229,400 5.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 3,100 3,100 -
Div Payout % - - - - - 12.14% 10.36% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 248,000 241,799 235,599 235,599 232,500 226,300 229,400 5.31%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.30% 4.07% 2.53% 3.66% 4.33% 5.07% 5.77% -
ROE 8.53% 8.38% 5.29% 7.84% 9.37% 11.28% 13.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 158.76 160.60 158.88 163.03 162.12 162.37 167.14 -3.36%
EPS 6.83 6.54 4.02 5.96 7.02 8.24 9.65 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.80 0.78 0.76 0.76 0.75 0.73 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 144.33 146.00 144.43 148.21 147.39 147.61 151.95 -3.36%
EPS 6.21 5.94 3.65 5.42 6.39 7.49 8.77 -20.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
NAPS 0.7273 0.7091 0.6909 0.6909 0.6818 0.6636 0.6727 5.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.535 0.45 0.47 0.45 0.435 0.565 0.51 -
P/RPS 0.34 0.28 0.30 0.28 0.27 0.35 0.31 6.33%
P/EPS 7.84 6.88 11.69 7.55 6.19 6.86 5.29 29.89%
EY 12.76 14.53 8.55 13.25 16.15 14.58 18.92 -23.04%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.96 -
P/NAPS 0.67 0.58 0.62 0.59 0.58 0.77 0.69 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 23/08/16 25/05/16 26/02/16 26/11/15 26/08/15 27/05/15 -
Price 0.515 0.48 0.49 0.47 0.475 0.45 0.54 -
P/RPS 0.32 0.30 0.31 0.29 0.29 0.28 0.32 0.00%
P/EPS 7.54 7.34 12.19 7.88 6.76 5.46 5.60 21.86%
EY 13.25 13.62 8.20 12.68 14.79 18.31 17.87 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 2.22 1.85 -
P/NAPS 0.64 0.62 0.64 0.62 0.63 0.62 0.73 -8.37%

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