[LEONFB] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 29.51%
YoY- -71.83%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 184,783 106,755 169,844 144,485 115,153 122,284 116,940 7.91%
PBT 42,573 3,608 10,104 11,177 33,533 15,564 5,166 42.07%
Tax -10,458 -954 -2,613 -2,745 -3,500 -3,969 -1,373 40.22%
NP 32,115 2,654 7,491 8,432 30,033 11,595 3,793 42.71%
-
NP to SH 32,119 2,679 7,494 8,461 30,033 11,595 3,793 42.72%
-
Tax Rate 24.56% 26.44% 25.86% 24.56% 10.44% 25.50% 26.58% -
Total Cost 152,668 104,101 162,353 136,053 85,120 110,689 113,147 5.11%
-
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 65 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 450,835 353,399 353,399 344,100 291,399 241,799 226,300 12.16%
NOSH 341,000 310,000 310,000 310,000 310,000 310,000 310,000 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.38% 2.49% 4.41% 5.84% 26.08% 9.48% 3.24% -
ROE 7.12% 0.76% 2.12% 2.46% 10.31% 4.80% 1.68% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 56.15 34.44 54.79 46.61 37.15 39.45 37.72 6.84%
EPS 9.76 0.86 2.42 2.73 9.69 3.74 1.22 41.37%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.14 1.14 1.11 0.94 0.78 0.73 11.05%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 54.19 31.31 49.81 42.37 33.77 35.86 34.29 7.91%
EPS 9.42 0.79 2.20 2.48 8.81 3.40 1.11 42.77%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3221 1.0364 1.0364 1.0091 0.8545 0.7091 0.6636 12.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.985 0.31 0.43 0.59 0.77 0.45 0.565 -
P/RPS 1.75 0.90 0.78 1.27 2.07 1.14 1.50 2.60%
P/EPS 10.09 35.87 17.79 21.62 7.95 12.03 46.18 -22.37%
EY 9.91 2.79 5.62 4.63 12.58 8.31 2.17 28.77%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.27 0.38 0.53 0.82 0.58 0.77 -1.11%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/09/21 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 -
Price 1.13 0.305 0.415 0.625 0.775 0.48 0.45 -
P/RPS 2.01 0.89 0.76 1.34 2.09 1.22 1.19 9.12%
P/EPS 11.58 35.29 17.17 22.90 8.00 12.83 36.78 -17.50%
EY 8.64 2.83 5.83 4.37 12.50 7.79 2.72 21.22%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.27 0.36 0.56 0.82 0.62 0.62 4.76%

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