[LEONFB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 885.08%
YoY- 17.11%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 628,618 575,064 507,394 499,456 514,546 486,222 454,796 5.54%
PBT 21,714 40,696 92,258 33,810 28,712 33,846 34,496 -7.42%
Tax -5,958 -10,892 -14,508 -9,380 -7,852 -8,966 -10,010 -8.28%
NP 15,756 29,804 77,750 24,430 20,860 24,880 24,486 -7.08%
-
NP to SH 15,894 29,988 77,750 24,430 20,860 24,880 24,486 -6.94%
-
Tax Rate 27.44% 26.76% 15.73% 27.74% 27.35% 26.49% 29.02% -
Total Cost 612,862 545,260 429,644 475,026 493,686 461,342 430,310 6.06%
-
Net Worth 353,399 344,100 291,399 241,799 226,300 210,800 167,954 13.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 8,126 -
Div Payout % - - - - - - 33.19% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 353,399 344,100 291,399 241,799 226,300 210,800 167,954 13.19%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.51% 5.18% 15.32% 4.89% 4.05% 5.12% 5.38% -
ROE 4.50% 8.71% 26.68% 10.10% 9.22% 11.80% 14.58% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 202.78 185.50 163.68 161.11 165.98 156.85 167.89 3.19%
EPS 5.12 9.68 25.08 7.88 6.72 8.02 9.38 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.14 1.11 0.94 0.78 0.73 0.68 0.62 10.67%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 184.35 168.64 148.80 146.47 150.89 142.59 133.37 5.54%
EPS 4.66 8.79 22.80 7.16 6.12 7.30 7.18 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
NAPS 1.0364 1.0091 0.8545 0.7091 0.6636 0.6182 0.4925 13.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.43 0.59 0.77 0.45 0.565 0.525 0.515 -
P/RPS 0.21 0.32 0.47 0.28 0.34 0.33 0.31 -6.28%
P/EPS 8.39 6.10 3.07 5.71 8.40 6.54 5.70 6.65%
EY 11.92 16.40 32.57 17.51 11.91 15.29 17.55 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
P/NAPS 0.38 0.53 0.82 0.58 0.77 0.77 0.83 -12.20%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 27/08/14 27/08/13 -
Price 0.415 0.625 0.775 0.48 0.45 0.535 0.47 -
P/RPS 0.20 0.34 0.47 0.30 0.27 0.34 0.28 -5.45%
P/EPS 8.09 6.46 3.09 6.09 6.69 6.67 5.20 7.64%
EY 12.35 15.48 32.36 16.42 14.95 15.00 19.23 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.38 -
P/NAPS 0.36 0.56 0.82 0.62 0.62 0.79 0.76 -11.70%

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