[LEONFB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.14%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 610,053 590,364 575,576 486,577 504,225 486,373 457,602 4.90%
PBT 18,005 42,314 84,664 32,752 27,813 37,712 34,169 -10.12%
Tax -5,032 -10,998 -14,528 -9,088 -7,724 -9,929 -9,453 -9.97%
NP 12,973 31,316 70,136 23,664 20,089 27,782 24,716 -10.18%
-
NP to SH 13,040 31,444 70,184 23,664 20,089 27,782 24,716 -10.10%
-
Tax Rate 27.95% 25.99% 17.16% 27.75% 27.77% 26.33% 27.67% -
Total Cost 597,080 559,048 505,440 462,913 484,136 458,590 432,886 5.50%
-
Net Worth 356,499 353,399 306,900 248,000 232,500 220,099 195,299 10.54%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 4,133 6,200 -
Div Payout % - - - - - 14.88% 25.08% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 356,499 353,399 306,900 248,000 232,500 220,099 195,299 10.54%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.13% 5.30% 12.19% 4.86% 3.98% 5.71% 5.40% -
ROE 3.66% 8.90% 22.87% 9.54% 8.64% 12.62% 12.66% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 196.79 190.44 185.67 156.96 162.65 156.89 147.61 4.90%
EPS 4.20 10.15 22.64 7.64 6.48 8.96 8.91 -11.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 2.00 -
NAPS 1.15 1.14 0.99 0.80 0.75 0.71 0.63 10.54%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 178.90 173.13 168.79 142.69 147.87 142.63 134.19 4.90%
EPS 3.82 9.22 20.58 6.94 5.89 8.15 7.25 -10.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 1.82 -
NAPS 1.0455 1.0364 0.90 0.7273 0.6818 0.6455 0.5727 10.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.44 0.62 0.825 0.535 0.435 0.64 0.475 -
P/RPS 0.22 0.33 0.44 0.34 0.27 0.41 0.32 -6.05%
P/EPS 10.46 6.11 3.64 7.01 6.71 7.14 5.96 9.82%
EY 9.56 16.36 27.44 14.27 14.90 14.00 16.79 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 2.08 4.21 -
P/NAPS 0.38 0.54 0.83 0.67 0.58 0.90 0.75 -10.70%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 27/11/17 23/11/16 26/11/15 26/11/14 27/11/13 -
Price 0.44 0.52 0.855 0.515 0.475 0.57 0.475 -
P/RPS 0.22 0.27 0.46 0.33 0.29 0.36 0.32 -6.05%
P/EPS 10.46 5.13 3.78 6.75 7.33 6.36 5.96 9.82%
EY 9.56 19.51 26.48 14.82 13.64 15.72 16.79 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 2.34 4.21 -
P/NAPS 0.38 0.46 0.86 0.64 0.63 0.80 0.75 -10.70%

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