[LEONFB] YoY Cumulative 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- 56.67%
YoY- 921.63%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 687,476 786,966 632,372 390,614 457,540 442,773 431,682 8.06%
PBT 32,948 44,402 134,237 14,667 13,504 31,736 63,498 -10.35%
Tax -5,090 -9,720 -27,348 -4,172 -3,774 -8,249 -10,896 -11.90%
NP 27,858 34,682 106,889 10,495 9,730 23,487 52,602 -10.04%
-
NP to SH 27,951 34,706 106,914 10,465 9,780 23,583 52,638 -10.00%
-
Tax Rate 15.45% 21.89% 20.37% 28.44% 27.95% 25.99% 17.16% -
Total Cost 659,618 752,284 525,483 380,119 447,810 419,286 379,080 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 - - 68 - - - - -
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 4.82% 6.17% 21.18% 2.89% 2.74% 6.67% 17.15% -
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 201.61 230.78 185.45 126.00 147.59 142.83 139.25 6.35%
EPS 8.20 10.18 32.71 3.38 3.15 7.61 16.98 -11.41%
DPS 0.00 0.00 0.02 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 201.61 230.78 185.45 114.55 134.18 129.85 126.59 8.06%
EPS 8.20 10.18 32.71 3.07 2.87 6.92 15.44 -10.00%
DPS 0.00 0.00 0.02 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 0.28 0.21 0.50 0.24 0.30 0.43 0.59 -11.67%
P/EPS 6.95 4.81 2.98 9.03 13.95 8.15 4.86 6.14%
EY 14.38 20.77 33.53 11.07 7.17 12.27 20.58 -5.79%
DY 0.00 0.00 0.02 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 0.26 0.23 0.43 0.29 0.30 0.36 0.61 -13.24%
P/EPS 6.47 5.16 2.55 10.96 13.95 6.84 5.04 4.24%
EY 15.47 19.39 39.19 9.12 7.17 14.63 19.86 -4.07%
DY 0.00 0.00 0.02 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