[LEESK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.46%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 69,330 67,500 61,179 60,865 60,970 66,420 62,880 6.74%
PBT 2,264 2,404 1,846 1,677 1,464 2,156 1,842 14.78%
Tax 0 0 -447 -133 0 0 -739 -
NP 2,264 2,404 1,399 1,544 1,464 2,156 1,103 61.72%
-
NP to SH 2,264 2,404 1,399 1,544 1,464 2,156 1,103 61.72%
-
Tax Rate 0.00% 0.00% 24.21% 7.93% 0.00% 0.00% 40.12% -
Total Cost 67,066 65,096 59,780 59,321 59,506 64,264 61,777 5.64%
-
Net Worth 28,528 28,528 28,654 26,850 26,850 26,850 26,850 4.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,528 28,528 28,654 26,850 26,850 26,850 26,850 4.13%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.27% 3.56% 2.29% 2.54% 2.40% 3.25% 1.75% -
ROE 7.94% 8.43% 4.88% 5.75% 5.45% 8.03% 4.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.31 40.22 36.30 36.27 36.33 39.58 37.47 6.73%
EPS 1.34 1.44 0.83 0.92 0.88 1.28 0.66 60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.70 26.97 24.45 24.32 24.36 26.54 25.13 6.72%
EPS 0.90 0.96 0.56 0.62 0.59 0.86 0.44 61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.114 0.1145 0.1073 0.1073 0.1073 0.1073 4.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.18 0.15 0.14 0.145 0.125 0.105 0.12 -
P/RPS 0.44 0.37 0.39 0.40 0.34 0.27 0.32 23.72%
P/EPS 13.34 10.47 17.16 15.76 14.33 8.17 18.26 -18.93%
EY 7.49 9.55 5.83 6.35 6.98 12.24 5.48 23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.82 0.91 0.78 0.66 0.75 26.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 28/05/13 27/02/13 -
Price 0.20 0.145 0.155 0.145 0.115 0.135 0.105 -
P/RPS 0.48 0.36 0.43 0.40 0.32 0.34 0.28 43.37%
P/EPS 14.82 10.12 19.00 15.76 13.18 10.51 15.98 -4.91%
EY 6.75 9.88 5.26 6.35 7.59 9.52 6.26 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.91 0.91 0.72 0.84 0.66 47.46%

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