[LEONFB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.51%
YoY- -26.11%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 845,916 480,152 577,860 572,188 554,176 509,776 561,332 7.06%
PBT 170,100 8,304 3,012 36,684 50,384 5,364 36,760 29.05%
Tax -25,660 -4,052 -1,464 -10,804 -15,016 -2,884 -10,212 16.58%
NP 144,440 4,252 1,548 25,880 35,368 2,480 26,548 32.58%
-
NP to SH 144,496 4,100 1,812 26,132 35,368 2,480 26,548 32.59%
-
Tax Rate 15.09% 48.80% 48.61% 29.45% 29.80% 53.77% 27.78% -
Total Cost 701,476 475,900 576,312 546,308 518,808 507,296 534,784 4.62%
-
Net Worth 415,400 350,299 350,299 341,000 266,600 235,599 229,400 10.39%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 415,400 350,299 350,299 341,000 266,600 235,599 229,400 10.39%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 17.07% 0.89% 0.27% 4.52% 6.38% 0.49% 4.73% -
ROE 34.78% 1.17% 0.52% 7.66% 13.27% 1.05% 11.57% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 272.88 154.89 186.41 184.58 178.77 164.44 181.07 7.06%
EPS 46.60 1.32 0.60 8.44 11.40 0.80 8.56 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.13 1.13 1.10 0.86 0.76 0.74 10.39%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 248.07 140.81 169.46 167.80 162.51 149.49 164.61 7.06%
EPS 42.37 1.20 0.53 7.66 10.37 0.73 7.79 32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.0273 1.0273 1.00 0.7818 0.6909 0.6727 10.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.71 0.30 0.57 0.725 0.66 0.47 0.51 -
P/RPS 0.26 0.19 0.31 0.39 0.37 0.29 0.28 -1.22%
P/EPS 1.52 22.68 97.52 8.60 5.78 58.75 5.96 -20.34%
EY 65.65 4.41 1.03 11.63 17.29 1.70 16.79 25.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.27 0.50 0.66 0.77 0.62 0.69 -4.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 12/06/20 30/05/19 30/05/18 30/05/17 25/05/16 27/05/15 -
Price 1.06 0.32 0.48 0.66 0.71 0.49 0.54 -
P/RPS 0.39 0.21 0.26 0.36 0.40 0.30 0.30 4.46%
P/EPS 2.27 24.20 82.12 7.83 6.22 61.25 6.31 -15.65%
EY 43.97 4.13 1.22 12.77 16.07 1.63 15.86 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.28 0.42 0.60 0.83 0.64 0.73 1.32%

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