[LEONFB] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 55.95%
YoY- 49.78%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 607,122 597,925 577,357 498,716 505,404 489,194 455,267 4.91%
PBT 10,977 35,532 95,470 38,129 25,765 37,395 35,351 -17.70%
Tax -5,444 -9,567 -15,101 -10,451 -7,286 -9,848 -9,577 -8.98%
NP 5,533 25,965 80,369 27,678 18,479 27,547 25,774 -22.61%
-
NP to SH 5,598 26,100 80,420 27,678 18,479 27,547 25,774 -22.46%
-
Tax Rate 49.59% 26.93% 15.82% 27.41% 28.28% 26.34% 27.09% -
Total Cost 601,589 571,960 496,988 471,038 486,925 461,647 429,493 5.77%
-
Net Worth 350,299 350,299 334,800 257,299 235,599 223,200 201,499 9.65%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 3,100 9,300 -
Div Payout % - - - - - 11.25% 36.08% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 350,299 350,299 334,800 257,299 235,599 223,200 201,499 9.65%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.91% 4.34% 13.92% 5.55% 3.66% 5.63% 5.66% -
ROE 1.60% 7.45% 24.02% 10.76% 7.84% 12.34% 12.79% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 195.85 192.88 186.24 160.88 163.03 157.80 146.86 4.91%
EPS 1.81 8.42 25.94 8.93 5.96 8.89 9.02 -23.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 3.00 -
NAPS 1.13 1.13 1.08 0.83 0.76 0.72 0.65 9.65%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 178.04 175.34 169.31 146.25 148.21 143.46 133.51 4.91%
EPS 1.64 7.65 23.58 8.12 5.42 8.08 7.56 -22.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 2.73 -
NAPS 1.0273 1.0273 0.9818 0.7545 0.6909 0.6545 0.5909 9.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.42 0.485 0.91 0.465 0.45 0.505 0.47 -
P/RPS 0.21 0.25 0.49 0.29 0.28 0.32 0.32 -6.77%
P/EPS 23.26 5.76 3.51 5.21 7.55 5.68 5.65 26.58%
EY 4.30 17.36 28.51 19.20 13.25 17.60 17.69 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 1.98 6.38 -
P/NAPS 0.37 0.43 0.84 0.56 0.59 0.70 0.72 -10.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 24/02/17 26/02/16 26/02/15 27/02/14 -
Price 0.37 0.505 0.925 0.575 0.47 0.55 0.515 -
P/RPS 0.19 0.26 0.50 0.36 0.29 0.35 0.35 -9.67%
P/EPS 20.49 6.00 3.57 6.44 7.88 6.19 6.19 22.06%
EY 4.88 16.67 28.05 15.53 12.68 16.16 16.14 -18.06%
DY 0.00 0.00 0.00 0.00 0.00 1.82 5.83 -
P/NAPS 0.33 0.45 0.86 0.69 0.62 0.76 0.79 -13.53%

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