[LEONFB] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 236,359 263,021 236,110 163,821 143,231 155,241 177,985 4.84% YoY % -10.14% 11.40% 44.13% 14.38% -7.74% -12.78% - Horiz. % 132.80% 147.78% 132.66% 92.04% 80.47% 87.22% 100.00%
PBT 3,988 -5,445 49,139 8,983 2,647 11,388 17,369 -21.74% YoY % 173.24% -111.08% 447.02% 239.37% -76.76% -34.43% - Horiz. % 22.96% -31.35% 282.91% 51.72% 15.24% 65.57% 100.00%
Tax 1,310 2,214 -10,475 -2,205 -795 -2,803 -3,642 - YoY % -40.83% 121.14% -375.06% -177.36% 71.64% 23.04% - Horiz. % -35.97% -60.79% 287.62% 60.54% 21.83% 76.96% 100.00%
NP 5,298 -3,231 38,664 6,778 1,852 8,585 13,727 -14.67% YoY % 263.97% -108.36% 470.43% 265.98% -78.43% -37.46% - Horiz. % 38.60% -23.54% 281.66% 49.38% 13.49% 62.54% 100.00%
NP to SH 5,339 -3,226 38,671 6,761 1,833 8,589 13,763 -14.59% YoY % 265.50% -108.34% 471.97% 268.85% -78.66% -37.59% - Horiz. % 38.79% -23.44% 280.98% 49.12% 13.32% 62.41% 100.00%
Tax Rate -32.85 % - % 21.32 % 24.55 % 30.03 % 24.61 % 20.97 % - YoY % 0.00% 0.00% -13.16% -18.25% 22.02% 17.36% - Horiz. % -156.65% 0.00% 101.67% 117.07% 143.20% 117.36% 100.00%
Total Cost 231,061 266,252 197,446 157,043 141,379 146,656 164,258 5.85% YoY % -13.22% 34.85% 25.73% 11.08% -3.60% -10.72% - Horiz. % 140.67% 162.09% 120.20% 95.61% 86.07% 89.28% 100.00%
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.18% YoY % 3.03% 11.49% 39.15% 1.74% 0.88% 15.15% - Horiz. % 188.89% 183.33% 164.44% 118.18% 116.16% 115.15% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 579,700 562,649 504,680 362,699 356,499 353,399 306,900 11.18% YoY % 3.03% 11.49% 39.15% 1.74% 0.88% 15.15% - Horiz. % 188.89% 183.33% 164.44% 118.18% 116.16% 115.15% 100.00%
NOSH 341,000 341,000 341,000 310,000 310,000 310,000 310,000 1.60% YoY % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% - Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.24 % -1.23 % 16.38 % 4.14 % 1.29 % 5.53 % 7.71 % -18.61% YoY % 282.11% -107.51% 295.65% 220.93% -76.67% -28.27% - Horiz. % 29.05% -15.95% 212.45% 53.70% 16.73% 71.73% 100.00%
ROE 0.92 % -0.57 % 7.66 % 1.86 % 0.51 % 2.43 % 4.48 % -23.18% YoY % 261.40% -107.44% 311.83% 264.71% -79.01% -45.76% - Horiz. % 20.54% -12.72% 170.98% 41.52% 11.38% 54.24% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 69.31 77.13 69.24 52.85 46.20 50.08 57.41 3.19% YoY % -10.14% 11.40% 31.01% 14.39% -7.75% -12.77% - Horiz. % 120.73% 134.35% 120.61% 92.06% 80.47% 87.23% 100.00%
EPS 1.57 -0.95 11.34 2.18 0.59 2.77 4.44 -15.90% YoY % 265.26% -108.38% 420.18% 269.49% -78.70% -37.61% - Horiz. % 35.36% -21.40% 255.41% 49.10% 13.29% 62.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7000 1.6500 1.4800 1.1700 1.1500 1.1400 0.9900 9.43% YoY % 3.03% 11.49% 26.50% 1.74% 0.88% 15.15% - Horiz. % 171.72% 166.67% 149.49% 118.18% 116.16% 115.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 341,000 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 69.31 77.13 69.24 48.04 42.00 45.53 52.20 4.84% YoY % -10.14% 11.40% 44.13% 14.38% -7.75% -12.78% - Horiz. % 132.78% 147.76% 132.64% 92.03% 80.46% 87.22% 100.00%
EPS 1.57 -0.95 11.34 1.98 0.54 2.52 4.04 -14.57% YoY % 265.26% -108.38% 472.73% 266.67% -78.57% -37.62% - Horiz. % 38.86% -23.51% 280.69% 49.01% 13.37% 62.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7000 1.6500 1.4800 1.0636 1.0455 1.0364 0.9000 11.18% YoY % 3.03% 11.49% 39.15% 1.73% 0.88% 15.16% - Horiz. % 188.89% 183.33% 164.44% 118.18% 116.17% 115.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.5700 0.4900 0.9350 0.3050 0.4400 0.6200 0.8250 -
P/RPS 0.82 0.64 1.35 0.58 0.95 1.24 1.44 -8.95% YoY % 28.13% -52.59% 132.76% -38.95% -23.39% -13.89% - Horiz. % 56.94% 44.44% 93.75% 40.28% 65.97% 86.11% 100.00%
P/EPS 36.41 -51.79 8.24 13.98 74.41 22.38 18.58 11.86% YoY % 170.30% -728.52% -41.06% -81.21% 232.48% 20.45% - Horiz. % 195.96% -278.74% 44.35% 75.24% 400.48% 120.45% 100.00%
EY 2.75 -1.93 12.13 7.15 1.34 4.47 5.38 -10.58% YoY % 242.49% -115.91% 69.65% 433.58% -70.02% -16.91% - Horiz. % 51.12% -35.87% 225.46% 132.90% 24.91% 83.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.30 0.63 0.26 0.38 0.54 0.83 -13.82% YoY % 13.33% -52.38% 142.31% -31.58% -29.63% -34.94% - Horiz. % 40.96% 36.14% 75.90% 31.33% 45.78% 65.06% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 29/11/22 29/11/21 26/11/20 27/11/19 27/11/18 27/11/17 -
Price 0.5300 0.5250 0.8000 0.3700 0.4400 0.5200 0.8550 -
P/RPS 0.76 0.68 1.16 0.70 0.95 1.04 1.49 -10.61% YoY % 11.76% -41.38% 65.71% -26.32% -8.65% -30.20% - Horiz. % 51.01% 45.64% 77.85% 46.98% 63.76% 69.80% 100.00%
P/EPS 33.85 -55.49 7.05 16.96 74.41 18.77 19.26 9.85% YoY % 161.00% -887.09% -58.43% -77.21% 296.43% -2.54% - Horiz. % 175.75% -288.11% 36.60% 88.06% 386.34% 97.46% 100.00%
EY 2.95 -1.80 14.18 5.89 1.34 5.33 5.19 -8.98% YoY % 263.89% -112.69% 140.75% 339.55% -74.86% 2.70% - Horiz. % 56.84% -34.68% 273.22% 113.49% 25.82% 102.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.32 0.54 0.32 0.38 0.46 0.86 -15.63% YoY % -3.12% -40.74% 68.75% -15.79% -17.39% -46.51% - Horiz. % 36.05% 37.21% 62.79% 37.21% 44.19% 53.49% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LFB Q32022 Results.pdf 
