[LEONFB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[LEONFB] LEON FUAT BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -54.48%
YoY- -78.55%
Quarter Report
Latest QR
Upcoming QR
LEONFB's Result
LEONFB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,025,118 886,582 589,577 607,122 597,925 577,357 498,716 12.75%
PBT 36,915 172,849 33,497 10,977 35,532 95,470 38,129 -0.53%
Tax -7,377 -36,869 -4,922 -5,444 -9,567 -15,101 -10,451 -5.63%
NP 29,538 135,980 28,575 5,533 25,965 80,369 27,678 1.08%
-
NP to SH 29,619 136,010 28,559 5,598 26,100 80,420 27,678 1.13%
-
Tax Rate 19.98% 21.33% 14.69% 49.59% 26.93% 15.82% 27.41% -
Total Cost 995,580 750,602 561,002 601,589 571,960 496,988 471,038 13.27%
-
Net Worth 559,239 535,370 378,200 350,299 350,299 334,800 257,299 13.80%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 65 - - - - - -
Div Payout % - 0.05% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 559,239 535,370 378,200 350,299 350,299 334,800 257,299 13.80%
NOSH 341,000 341,000 310,000 310,000 310,000 310,000 310,000 1.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.88% 15.34% 4.85% 0.91% 4.34% 13.92% 5.55% -
ROE 5.30% 25.40% 7.55% 1.60% 7.45% 24.02% 10.76% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 300.62 259.99 190.19 195.85 192.88 186.24 160.88 10.97%
EPS 8.69 39.89 9.21 1.81 8.42 25.94 8.93 -0.45%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.57 1.22 1.13 1.13 1.08 0.83 12.01%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 300.62 259.99 172.90 178.04 175.34 169.31 146.25 12.75%
EPS 8.69 39.89 8.38 1.64 7.65 23.58 8.12 1.13%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.57 1.1091 1.0273 1.0273 0.9818 0.7545 13.80%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.515 0.835 0.605 0.42 0.485 0.91 0.465 -
P/RPS 0.17 0.32 0.32 0.21 0.25 0.49 0.29 -8.51%
P/EPS 5.93 2.09 6.57 23.26 5.76 3.51 5.21 2.17%
EY 16.87 47.77 15.23 4.30 17.36 28.51 19.20 -2.13%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.53 0.50 0.37 0.43 0.84 0.56 -9.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 24/02/21 28/02/20 27/02/19 28/02/18 24/02/17 -
Price 0.535 0.925 0.635 0.39 0.505 0.925 0.575 -
P/RPS 0.18 0.36 0.33 0.20 0.26 0.50 0.36 -10.90%
P/EPS 6.16 2.32 6.89 21.60 6.00 3.57 6.44 -0.73%
EY 16.24 43.12 14.51 4.63 16.67 28.05 15.53 0.74%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.59 0.52 0.35 0.45 0.86 0.69 -11.56%

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