[LEONFB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 405.96%
YoY- 3424.29%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 901,036 934,792 1,092,080 845,916 480,152 577,860 572,188 7.85%
PBT 43,388 51,476 127,232 170,100 8,304 3,012 36,684 2.83%
Tax -10,652 -8,748 -31,664 -25,660 -4,052 -1,464 -10,804 -0.23%
NP 32,736 42,728 95,568 144,440 4,252 1,548 25,880 3.99%
-
NP to SH 32,868 42,928 95,636 144,496 4,100 1,812 26,132 3.89%
-
Tax Rate 24.55% 16.99% 24.89% 15.09% 48.80% 48.61% 29.45% -
Total Cost 868,300 892,064 996,512 701,476 475,900 576,312 546,308 8.02%
-
Net Worth 596,750 569,469 559,239 415,400 350,299 350,299 341,000 9.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 596,750 569,469 559,239 415,400 350,299 350,299 341,000 9.76%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.63% 4.57% 8.75% 17.07% 0.89% 0.27% 4.52% -
ROE 5.51% 7.54% 17.10% 34.78% 1.17% 0.52% 7.66% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 264.23 274.13 320.26 272.88 154.89 186.41 184.58 6.15%
EPS 9.64 12.60 28.04 46.60 1.32 0.60 8.44 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.67 1.64 1.34 1.13 1.13 1.10 8.03%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 264.23 274.13 320.26 248.07 140.81 169.46 167.80 7.85%
EPS 9.64 12.60 28.04 42.37 1.20 0.53 7.66 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.67 1.64 1.2182 1.0273 1.0273 1.00 9.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.525 0.515 0.78 0.71 0.30 0.57 0.725 -
P/RPS 0.20 0.19 0.24 0.26 0.19 0.31 0.39 -10.52%
P/EPS 5.45 4.09 2.78 1.52 22.68 97.52 8.60 -7.31%
EY 18.36 24.44 35.96 65.65 4.41 1.03 11.63 7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.48 0.53 0.27 0.50 0.66 -12.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.58 0.495 0.605 1.06 0.32 0.48 0.66 -
P/RPS 0.22 0.18 0.19 0.39 0.21 0.26 0.36 -7.87%
P/EPS 6.02 3.93 2.16 2.27 24.20 82.12 7.83 -4.28%
EY 16.62 25.43 46.36 43.97 4.13 1.22 12.77 4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.37 0.79 0.28 0.42 0.60 -9.47%

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