[LEONFB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 35.4%
YoY- 196.59%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 390,614 457,540 442,773 431,682 364,933 378,169 364,780 1.14%
PBT 14,667 13,504 31,736 63,498 24,564 20,860 28,284 -10.35%
Tax -4,172 -3,774 -8,249 -10,896 -6,816 -5,793 -7,447 -9.19%
NP 10,495 9,730 23,487 52,602 17,748 15,067 20,837 -10.79%
-
NP to SH 10,465 9,780 23,583 52,638 17,748 15,067 20,837 -10.83%
-
Tax Rate 28.44% 27.95% 25.99% 17.16% 27.75% 27.77% 26.33% -
Total Cost 380,119 447,810 419,286 379,080 347,185 363,102 343,943 1.67%
-
Net Worth 362,699 356,499 353,399 306,900 248,000 232,500 220,099 8.67%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 3,100 -
Div Payout % - - - - - - 14.88% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 362,699 356,499 353,399 306,900 248,000 232,500 220,099 8.67%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.69% 2.13% 5.30% 12.19% 4.86% 3.98% 5.71% -
ROE 2.89% 2.74% 6.67% 17.15% 7.16% 6.48% 9.47% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 126.00 147.59 142.83 139.25 117.72 121.99 117.67 1.14%
EPS 3.38 3.15 7.61 16.98 5.73 4.86 6.72 -10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.17 1.15 1.14 0.99 0.80 0.75 0.71 8.67%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 114.55 134.18 129.85 126.59 107.02 110.90 106.97 1.14%
EPS 3.07 2.87 6.92 15.44 5.20 4.42 6.11 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 1.0636 1.0455 1.0364 0.90 0.7273 0.6818 0.6455 8.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.305 0.44 0.62 0.825 0.535 0.435 0.64 -
P/RPS 0.24 0.30 0.43 0.59 0.45 0.36 0.54 -12.63%
P/EPS 9.03 13.95 8.15 4.86 9.34 8.95 9.52 -0.87%
EY 11.07 7.17 12.27 20.58 10.70 11.17 10.50 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.26 0.38 0.54 0.83 0.67 0.58 0.90 -18.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 27/11/18 27/11/17 23/11/16 26/11/15 26/11/14 -
Price 0.37 0.44 0.52 0.855 0.515 0.475 0.57 -
P/RPS 0.29 0.30 0.36 0.61 0.44 0.39 0.48 -8.04%
P/EPS 10.96 13.95 6.84 5.04 9.00 9.77 8.48 4.36%
EY 9.12 7.17 14.63 19.86 11.12 10.23 11.79 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.32 0.38 0.46 0.86 0.64 0.63 0.80 -14.15%

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