[LEONFB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 51.36%
YoY- 168.15%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 519,606 624,702 611,192 502,685 497,859 503,356 470,980 1.64%
PBT 5,804 26,041 69,689 67,353 28,314 34,828 35,026 -25.86%
Tax -4,432 -7,100 -13,293 -13,015 -8,050 -9,291 -9,055 -11.21%
NP 1,372 18,941 56,396 54,338 20,264 25,537 25,971 -38.71%
-
NP to SH 1,355 19,053 56,539 54,338 20,264 25,537 25,971 -38.84%
-
Tax Rate 76.36% 27.26% 19.07% 19.32% 28.43% 26.68% 25.85% -
Total Cost 518,234 605,761 554,796 448,347 477,595 477,819 445,009 2.56%
-
Net Worth 353,399 353,399 344,100 291,399 241,799 226,300 210,800 8.98%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 3,100 4,650 -
Div Payout % - - - - - 12.14% 17.90% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 353,399 353,399 344,100 291,399 241,799 226,300 210,800 8.98%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.26% 3.03% 9.23% 10.81% 4.07% 5.07% 5.51% -
ROE 0.38% 5.39% 16.43% 18.65% 8.38% 11.28% 12.32% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 167.61 201.52 197.16 162.16 160.60 162.37 151.93 1.64%
EPS 0.44 6.15 18.24 17.53 6.54 8.24 8.38 -38.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 1.14 1.14 1.11 0.94 0.78 0.73 0.68 8.98%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.38 183.20 179.24 147.41 146.00 147.61 138.12 1.64%
EPS 0.40 5.59 16.58 15.93 5.94 7.49 7.62 -38.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 1.36 -
NAPS 1.0364 1.0364 1.0091 0.8545 0.7091 0.6636 0.6182 8.98%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.31 0.43 0.59 0.77 0.45 0.565 0.525 -
P/RPS 0.18 0.21 0.30 0.47 0.28 0.35 0.35 -10.48%
P/EPS 70.92 7.00 3.23 4.39 6.88 6.86 6.27 49.76%
EY 1.41 14.29 30.91 22.76 14.53 14.58 15.96 -33.23%
DY 0.00 0.00 0.00 0.00 0.00 1.77 2.86 -
P/NAPS 0.27 0.38 0.53 0.82 0.58 0.77 0.77 -16.01%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 28/08/17 23/08/16 26/08/15 27/08/14 -
Price 0.305 0.415 0.625 0.775 0.48 0.45 0.535 -
P/RPS 0.18 0.21 0.32 0.48 0.30 0.28 0.35 -10.48%
P/EPS 69.78 6.75 3.43 4.42 7.34 5.46 6.39 48.89%
EY 1.43 14.81 29.18 22.62 13.62 18.31 15.66 -32.87%
DY 0.00 0.00 0.00 0.00 0.00 2.22 2.80 -
P/NAPS 0.27 0.36 0.56 0.82 0.62 0.62 0.79 -16.37%

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