[LEONFB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.44%
YoY- 921.63%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 916,634 1,049,288 843,162 520,818 610,053 590,364 575,576 8.06%
PBT 43,930 59,202 178,982 19,556 18,005 42,314 84,664 -10.35%
Tax -6,786 -12,960 -36,464 -5,562 -5,032 -10,998 -14,528 -11.91%
NP 37,144 46,242 142,518 13,993 12,973 31,316 70,136 -10.04%
-
NP to SH 37,268 46,274 142,552 13,953 13,040 31,444 70,184 -10.00%
-
Tax Rate 15.45% 21.89% 20.37% 28.44% 27.95% 25.99% 17.16% -
Total Cost 879,490 1,003,045 700,644 506,825 597,080 559,048 505,440 9.66%
-
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 90 - - - - -
Div Payout % - - 0.06% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.17%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.05% 4.41% 16.90% 2.69% 2.13% 5.30% 12.19% -
ROE 6.43% 8.22% 28.25% 3.85% 3.66% 8.90% 22.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.81 307.71 247.26 168.01 196.79 190.44 185.67 6.35%
EPS 10.93 13.57 43.61 4.51 4.20 10.15 22.64 -11.42%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.48 1.17 1.15 1.14 0.99 9.42%
Adjusted Per Share Value based on latest NOSH - 341,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.81 307.71 247.26 152.73 178.90 173.13 168.79 8.06%
EPS 10.93 13.57 43.61 4.09 3.82 9.22 20.58 -10.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.48 1.0636 1.0455 1.0364 0.90 11.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.57 0.49 0.935 0.305 0.44 0.62 0.825 -
P/RPS 0.21 0.16 0.38 0.18 0.22 0.33 0.44 -11.59%
P/EPS 5.22 3.61 2.24 6.78 10.46 6.11 3.64 6.18%
EY 19.17 27.69 44.71 14.76 9.56 16.36 27.44 -5.79%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.63 0.26 0.38 0.54 0.83 -13.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 26/11/20 27/11/19 27/11/18 27/11/17 -
Price 0.53 0.525 0.80 0.37 0.44 0.52 0.855 -
P/RPS 0.20 0.17 0.32 0.22 0.22 0.27 0.46 -12.95%
P/EPS 4.85 3.87 1.91 8.22 10.46 5.13 3.78 4.23%
EY 20.62 25.85 52.26 12.17 9.56 19.51 26.48 -4.08%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.54 0.32 0.38 0.46 0.86 -15.63%

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