[LEONFB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 29.71%
YoY- 188.08%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 577,357 565,465 502,685 509,816 498,716 492,168 497,859 10.35%
PBT 95,470 77,063 67,353 49,384 38,129 29,469 28,314 124.36%
Tax -15,101 -14,531 -13,015 -13,484 -10,451 -8,309 -8,050 51.92%
NP 80,369 62,532 54,338 35,900 27,678 21,160 20,264 149.93%
-
NP to SH 80,420 62,568 54,338 35,900 27,678 21,160 20,264 150.03%
-
Tax Rate 15.82% 18.86% 19.32% 27.30% 27.41% 28.20% 28.43% -
Total Cost 496,988 502,933 448,347 473,916 471,038 471,008 477,595 2.68%
-
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 334,800 306,900 291,399 266,600 257,299 248,000 241,799 24.15%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.92% 11.06% 10.81% 7.04% 5.55% 4.30% 4.07% -
ROE 24.02% 20.39% 18.65% 13.47% 10.76% 8.53% 8.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 186.24 182.41 162.16 164.46 160.88 158.76 160.60 10.34%
EPS 25.94 20.18 17.53 11.58 8.93 6.83 6.54 149.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.94 0.86 0.83 0.80 0.78 24.15%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 169.31 165.83 147.41 149.51 146.25 144.33 146.00 10.34%
EPS 23.58 18.35 15.93 10.53 8.12 6.21 5.94 150.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9818 0.90 0.8545 0.7818 0.7545 0.7273 0.7091 24.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.91 0.825 0.77 0.66 0.465 0.535 0.45 -
P/RPS 0.49 0.45 0.47 0.40 0.29 0.34 0.28 45.07%
P/EPS 3.51 4.09 4.39 5.70 5.21 7.84 6.88 -36.07%
EY 28.51 24.46 22.76 17.55 19.20 12.76 14.53 56.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.82 0.77 0.56 0.67 0.58 27.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 28/08/17 30/05/17 24/02/17 23/11/16 23/08/16 -
Price 0.925 0.855 0.775 0.71 0.575 0.515 0.48 -
P/RPS 0.50 0.47 0.48 0.43 0.36 0.32 0.30 40.44%
P/EPS 3.57 4.24 4.42 6.13 6.44 7.54 7.34 -38.07%
EY 28.05 23.61 22.62 16.31 15.53 13.25 13.62 61.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.82 0.83 0.69 0.64 0.62 24.30%

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