[LEONFB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -14.72%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 588,448 565,465 492,168 502,583 476,845 343,202 11.37%
PBT 63,708 77,063 29,469 29,971 38,008 25,628 19.96%
Tax -12,454 -14,531 -8,309 -8,194 -9,934 -7,091 11.91%
NP 51,254 62,532 21,160 21,777 28,074 18,537 22.54%
-
NP to SH 51,365 62,568 21,160 21,777 28,074 18,537 22.59%
-
Tax Rate 19.55% 18.86% 28.20% 27.34% 26.14% 27.67% -
Total Cost 537,194 502,933 471,008 480,806 448,771 324,665 10.58%
-
Net Worth 353,399 306,900 248,000 232,500 220,099 195,299 12.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 7,750 - -
Div Payout % - - - - 27.61% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 353,399 306,900 248,000 232,500 220,099 195,299 12.58%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.71% 11.06% 4.30% 4.33% 5.89% 5.40% -
ROE 14.53% 20.39% 8.53% 9.37% 12.76% 9.49% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 189.82 182.41 158.76 162.12 153.82 110.71 11.37%
EPS 16.57 20.18 6.83 7.02 9.06 5.98 22.59%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.14 0.99 0.80 0.75 0.71 0.63 12.58%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 172.57 165.83 144.33 147.39 139.84 100.65 11.37%
EPS 15.06 18.35 6.21 6.39 8.23 5.44 22.57%
DPS 0.00 0.00 0.00 0.00 2.27 0.00 -
NAPS 1.0364 0.90 0.7273 0.6818 0.6455 0.5727 12.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.62 0.825 0.535 0.435 0.64 0.475 -
P/RPS 0.33 0.45 0.34 0.27 0.42 0.43 -5.15%
P/EPS 3.74 4.09 7.84 6.19 7.07 7.94 -13.97%
EY 26.72 24.46 12.76 16.15 14.15 12.59 16.23%
DY 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.54 0.83 0.67 0.58 0.90 0.75 -6.35%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/18 27/11/17 23/11/16 26/11/15 26/11/14 - -
Price 0.52 0.855 0.515 0.475 0.57 0.00 -
P/RPS 0.27 0.47 0.32 0.29 0.37 0.00 -
P/EPS 3.14 4.24 7.54 6.76 6.29 0.00 -
EY 31.86 23.61 13.25 14.79 15.89 0.00 -
DY 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.46 0.86 0.64 0.63 0.80 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