[LEONFB] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.69%
YoY- 126.27%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 233,698 273,020 211,479 120,038 144,465 143,047 138,544 9.10%
PBT 12,869 31,808 42,525 2,076 753 9,171 12,596 0.35%
Tax -2,187 -7,916 -6,415 -1,013 -366 -2,701 -3,754 -8.60%
NP 10,682 23,892 36,110 1,063 387 6,470 8,842 3.19%
-
NP to SH 10,732 23,909 36,124 1,025 453 6,533 8,842 3.27%
-
Tax Rate 16.99% 24.89% 15.09% 48.80% 48.61% 29.45% 29.80% -
Total Cost 223,016 249,128 175,369 118,975 144,078 136,577 129,702 9.44%
-
Net Worth 569,469 559,239 415,400 350,299 350,299 341,000 266,600 13.47%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 569,469 559,239 415,400 350,299 350,299 341,000 266,600 13.47%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.57% 8.75% 17.07% 0.89% 0.27% 4.52% 6.38% -
ROE 1.88% 4.28% 8.70% 0.29% 0.13% 1.92% 3.32% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.53 80.06 68.22 38.72 46.60 46.14 44.69 7.38%
EPS 3.15 7.01 11.65 0.33 0.15 2.11 2.85 1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.34 1.13 1.13 1.10 0.86 11.69%
Adjusted Per Share Value based on latest NOSH - 310,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.53 80.06 62.02 35.20 42.37 41.95 40.63 9.09%
EPS 3.15 7.01 10.59 0.30 0.13 1.92 2.59 3.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.2182 1.0273 1.0273 1.00 0.7818 13.47%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.515 0.78 0.71 0.30 0.57 0.725 0.66 -
P/RPS 0.75 0.97 1.04 0.77 1.22 1.57 1.48 -10.70%
P/EPS 16.36 11.12 6.09 90.73 390.07 34.40 23.14 -5.61%
EY 6.11 8.99 16.41 1.10 0.26 2.91 4.32 5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.53 0.27 0.50 0.66 0.77 -14.06%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 28/05/21 12/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.495 0.605 1.06 0.32 0.48 0.66 0.71 -
P/RPS 0.72 0.76 1.55 0.83 1.03 1.43 1.59 -12.36%
P/EPS 15.73 8.63 9.10 96.78 328.48 31.32 24.89 -7.35%
EY 6.36 11.59 10.99 1.03 0.30 3.19 4.02 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.79 0.28 0.42 0.60 0.83 -15.59%

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