[LEONFB] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.42%
YoY- -2.83%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 612,692 588,448 565,465 492,168 502,583 476,845 343,202 10.13%
PBT 17,300 63,708 77,063 29,469 29,971 38,008 25,628 -6.33%
Tax -5,092 -12,454 -14,531 -8,309 -8,194 -9,934 -7,091 -5.36%
NP 12,208 51,254 62,532 21,160 21,777 28,074 18,537 -6.72%
-
NP to SH 12,297 51,365 62,568 21,160 21,777 28,074 18,537 -6.60%
-
Tax Rate 29.43% 19.55% 18.86% 28.20% 27.34% 26.14% 27.67% -
Total Cost 600,484 537,194 502,933 471,008 480,806 448,771 324,665 10.78%
-
Net Worth 356,499 353,399 306,900 248,000 232,500 220,099 195,299 10.54%
Dividend
30/09/19 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 356,499 353,399 306,900 248,000 232,500 220,099 195,299 10.54%
NOSH 310,000 310,000 310,000 310,000 310,000 310,000 310,000 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.99% 8.71% 11.06% 4.30% 4.33% 5.89% 5.40% -
ROE 3.45% 14.53% 20.39% 8.53% 9.37% 12.76% 9.49% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 197.64 189.82 182.41 158.76 162.12 153.82 110.71 10.13%
EPS 3.97 16.57 20.18 6.83 7.02 9.06 5.98 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.15 1.14 0.99 0.80 0.75 0.71 0.63 10.54%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 179.68 172.57 165.83 144.33 147.39 139.84 100.65 10.13%
EPS 3.61 15.06 18.35 6.21 6.39 8.23 5.44 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
NAPS 1.0455 1.0364 0.90 0.7273 0.6818 0.6455 0.5727 10.54%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.44 0.62 0.825 0.535 0.435 0.64 0.475 -
P/RPS 0.22 0.33 0.45 0.34 0.27 0.42 0.43 -10.56%
P/EPS 11.09 3.74 4.09 7.84 6.19 7.07 7.94 5.72%
EY 9.02 26.72 24.46 12.76 16.15 14.15 12.59 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.38 0.54 0.83 0.67 0.58 0.90 0.75 -10.70%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 27/11/17 23/11/16 26/11/15 26/11/14 - -
Price 0.44 0.52 0.855 0.515 0.475 0.57 0.00 -
P/RPS 0.22 0.27 0.47 0.32 0.29 0.37 0.00 -
P/EPS 11.09 3.14 4.24 7.54 6.76 6.29 0.00 -
EY 9.02 31.86 23.61 13.25 14.79 15.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.38 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