[LEONFB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 28.53%
YoY- 190.56%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 588,448 611,192 581,860 577,357 565,465 502,685 509,816 10.02%
PBT 63,708 69,689 92,045 95,470 77,063 67,353 49,384 18.48%
Tax -12,454 -13,293 -14,048 -15,101 -14,531 -13,015 -13,484 -5.15%
NP 51,254 56,396 77,997 80,369 62,532 54,338 35,900 26.76%
-
NP to SH 51,365 56,539 78,111 80,420 62,568 54,338 35,900 26.94%
-
Tax Rate 19.55% 19.07% 15.26% 15.82% 18.86% 19.32% 27.30% -
Total Cost 537,194 554,796 503,863 496,988 502,933 448,347 473,916 8.70%
-
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 353,399 344,100 341,000 334,800 306,900 291,399 266,600 20.65%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.71% 9.23% 13.40% 13.92% 11.06% 10.81% 7.04% -
ROE 14.53% 16.43% 22.91% 24.02% 20.39% 18.65% 13.47% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 189.82 197.16 187.70 186.24 182.41 162.16 164.46 10.02%
EPS 16.57 18.24 25.20 25.94 20.18 17.53 11.58 26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.10 1.08 0.99 0.94 0.86 20.65%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 172.57 179.24 170.63 169.31 165.83 147.41 149.51 10.02%
EPS 15.06 16.58 22.91 23.58 18.35 15.93 10.53 26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 1.0091 1.00 0.9818 0.90 0.8545 0.7818 20.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.62 0.59 0.725 0.91 0.825 0.77 0.66 -
P/RPS 0.33 0.30 0.39 0.49 0.45 0.47 0.40 -12.02%
P/EPS 3.74 3.23 2.88 3.51 4.09 4.39 5.70 -24.47%
EY 26.72 30.91 34.75 28.51 24.46 22.76 17.55 32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.66 0.84 0.83 0.82 0.77 -21.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 28/02/18 27/11/17 28/08/17 30/05/17 -
Price 0.52 0.625 0.66 0.925 0.855 0.775 0.71 -
P/RPS 0.27 0.32 0.35 0.50 0.47 0.48 0.43 -26.65%
P/EPS 3.14 3.43 2.62 3.57 4.24 4.42 6.13 -35.95%
EY 31.86 29.18 38.18 28.05 23.61 22.62 16.31 56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.60 0.86 0.86 0.82 0.83 -32.50%

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