[LEONFB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -23.3%
YoY- -74.37%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 607,122 612,692 624,702 599,343 597,925 588,448 611,192 -0.44%
PBT 10,977 17,300 26,041 27,114 35,532 63,708 69,689 -70.73%
Tax -5,444 -5,092 -7,100 -7,232 -9,567 -12,454 -13,293 -44.76%
NP 5,533 12,208 18,941 19,882 25,965 51,254 56,396 -78.63%
-
NP to SH 5,598 12,297 19,053 20,020 26,100 51,365 56,539 -78.50%
-
Tax Rate 49.59% 29.43% 27.26% 26.67% 26.93% 19.55% 19.07% -
Total Cost 601,589 600,484 605,761 579,461 571,960 537,194 554,796 5.53%
-
Net Worth 350,299 356,499 353,399 350,299 350,299 353,399 344,100 1.19%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 350,299 356,499 353,399 350,299 350,299 353,399 344,100 1.19%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.91% 1.99% 3.03% 3.32% 4.34% 8.71% 9.23% -
ROE 1.60% 3.45% 5.39% 5.72% 7.45% 14.53% 16.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 195.85 197.64 201.52 193.34 192.88 189.82 197.16 -0.44%
EPS 1.81 3.97 6.15 6.46 8.42 16.57 18.24 -78.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.14 1.13 1.13 1.14 1.11 1.19%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 178.04 179.68 183.20 175.76 175.34 172.57 179.24 -0.44%
EPS 1.64 3.61 5.59 5.87 7.65 15.06 16.58 -78.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0273 1.0455 1.0364 1.0273 1.0273 1.0364 1.0091 1.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.42 0.44 0.43 0.57 0.485 0.62 0.59 -
P/RPS 0.21 0.22 0.21 0.29 0.25 0.33 0.30 -21.11%
P/EPS 23.26 11.09 7.00 8.83 5.76 3.74 3.23 271.57%
EY 4.30 9.02 14.29 11.33 17.36 26.72 30.91 -73.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.50 0.43 0.54 0.53 -21.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 28/08/19 30/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.39 0.44 0.415 0.48 0.505 0.52 0.625 -
P/RPS 0.20 0.22 0.21 0.25 0.26 0.27 0.32 -26.83%
P/EPS 21.60 11.09 6.75 7.43 6.00 3.14 3.43 239.87%
EY 4.63 9.02 14.81 13.45 16.67 31.86 29.18 -70.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.42 0.45 0.46 0.56 -26.83%

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