[LEONFB] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -86.58%
YoY- -90.66%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 577,860 572,188 554,176 509,776 561,332 445,524 453,676 4.11%
PBT 3,012 36,684 50,384 5,364 36,760 23,656 28,336 -31.16%
Tax -1,464 -10,804 -15,016 -2,884 -10,212 -6,564 -8,256 -25.03%
NP 1,548 25,880 35,368 2,480 26,548 17,092 20,080 -34.74%
-
NP to SH 1,812 26,132 35,368 2,480 26,548 17,092 20,080 -33.01%
-
Tax Rate 48.61% 29.45% 29.80% 53.77% 27.78% 27.75% 29.14% -
Total Cost 576,312 546,308 518,808 507,296 534,784 428,432 433,596 4.85%
-
Net Worth 350,299 341,000 266,600 235,599 229,400 207,700 150,414 15.12%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 350,299 341,000 266,600 235,599 229,400 207,700 150,414 15.12%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 250,690 3.60%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.27% 4.52% 6.38% 0.49% 4.73% 3.84% 4.43% -
ROE 0.52% 7.66% 13.27% 1.05% 11.57% 8.23% 13.35% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 186.41 184.58 178.77 164.44 181.07 143.72 180.97 0.49%
EPS 0.60 8.44 11.40 0.80 8.56 5.52 8.00 -35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 0.86 0.76 0.74 0.67 0.60 11.12%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 169.46 167.80 162.51 149.49 164.61 130.65 133.04 4.11%
EPS 0.53 7.66 10.37 0.73 7.79 5.01 5.89 -33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0273 1.00 0.7818 0.6909 0.6727 0.6091 0.4411 15.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.57 0.725 0.66 0.47 0.51 0.565 0.00 -
P/RPS 0.31 0.39 0.37 0.29 0.28 0.39 0.00 -
P/EPS 97.52 8.60 5.78 58.75 5.96 10.25 0.00 -
EY 1.03 11.63 17.29 1.70 16.79 9.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.77 0.62 0.69 0.84 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 30/05/17 25/05/16 27/05/15 29/05/14 30/05/13 -
Price 0.48 0.66 0.71 0.49 0.54 0.535 0.00 -
P/RPS 0.26 0.36 0.40 0.30 0.30 0.37 0.00 -
P/EPS 82.12 7.83 6.22 61.25 6.31 9.70 0.00 -
EY 1.22 12.77 16.07 1.63 15.86 10.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.83 0.64 0.73 0.80 0.00 -

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