[LEONFB] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 62.61%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 624,702 611,192 502,685 497,859 503,356 470,980 227,398 18.33%
PBT 26,041 69,689 67,353 28,314 34,828 35,026 17,249 7.10%
Tax -7,100 -13,293 -13,015 -8,050 -9,291 -9,055 -5,006 5.99%
NP 18,941 56,396 54,338 20,264 25,537 25,971 12,243 7.54%
-
NP to SH 19,053 56,539 54,338 20,264 25,537 25,971 12,243 7.64%
-
Tax Rate 27.26% 19.07% 19.32% 28.43% 26.68% 25.85% 29.02% -
Total Cost 605,761 554,796 448,347 477,595 477,819 445,009 215,155 18.82%
-
Net Worth 353,399 344,100 291,399 241,799 226,300 210,800 167,954 13.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 3,100 4,650 - -
Div Payout % - - - - 12.14% 17.90% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 353,399 344,100 291,399 241,799 226,300 210,800 167,954 13.19%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.03% 9.23% 10.81% 4.07% 5.07% 5.51% 5.38% -
ROE 5.39% 16.43% 18.65% 8.38% 11.28% 12.32% 7.29% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 201.52 197.16 162.16 160.60 162.37 151.93 83.94 15.70%
EPS 6.15 18.24 17.53 6.54 8.24 8.38 4.52 5.26%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 1.14 1.11 0.94 0.78 0.73 0.68 0.62 10.67%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 183.20 179.24 147.41 146.00 147.61 138.12 66.69 18.33%
EPS 5.59 16.58 15.93 5.94 7.49 7.62 3.59 7.65%
DPS 0.00 0.00 0.00 0.00 0.91 1.36 0.00 -
NAPS 1.0364 1.0091 0.8545 0.7091 0.6636 0.6182 0.4925 13.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.43 0.59 0.77 0.45 0.565 0.525 0.515 -
P/RPS 0.21 0.30 0.47 0.28 0.35 0.35 0.61 -16.27%
P/EPS 7.00 3.23 4.39 6.88 6.86 6.27 11.40 -7.80%
EY 14.29 30.91 22.76 14.53 14.58 15.96 8.78 8.45%
DY 0.00 0.00 0.00 0.00 1.77 2.86 0.00 -
P/NAPS 0.38 0.53 0.82 0.58 0.77 0.77 0.83 -12.20%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 27/08/14 - -
Price 0.415 0.625 0.775 0.48 0.45 0.535 0.00 -
P/RPS 0.21 0.32 0.48 0.30 0.28 0.35 0.00 -
P/EPS 6.75 3.43 4.42 7.34 5.46 6.39 0.00 -
EY 14.81 29.18 22.62 13.62 18.31 15.66 0.00 -
DY 0.00 0.00 0.00 0.00 2.22 2.80 0.00 -
P/NAPS 0.36 0.56 0.82 0.62 0.62 0.79 0.00 -

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