[LEESK] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.5%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 123,914 122,268 104,633 96,018 105,254 105,076 96,299 18.35%
PBT 16,194 17,540 9,048 9,326 11,490 14,544 8,309 56.21%
Tax -2,656 -2,876 -1,530 -1,492 -1,838 -2,328 -1,812 29.12%
NP 13,538 14,664 7,518 7,834 9,652 12,216 6,497 63.35%
-
NP to SH 13,602 14,736 7,583 7,933 9,734 12,284 6,561 62.80%
-
Tax Rate 16.40% 16.40% 16.91% 16.00% 16.00% 16.01% 21.81% -
Total Cost 110,376 107,604 97,115 88,184 95,602 92,860 89,802 14.78%
-
Net Worth 64,702 63,770 61,466 59,849 59,849 58,231 58,231 7.29%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,087 - 4,043 - - - 4,043 58.95%
Div Payout % 59.46% - 53.33% - - - 61.64% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 64,702 63,770 61,466 59,849 59,849 58,231 58,231 7.29%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.93% 11.99% 7.19% 8.16% 9.17% 11.63% 6.75% -
ROE 21.02% 23.11% 12.34% 13.26% 16.26% 21.10% 11.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 76.61 72.86 64.69 59.36 65.07 64.96 59.53 18.36%
EPS 8.40 9.12 4.69 4.91 6.02 7.60 4.06 62.58%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 2.50 58.94%
NAPS 0.40 0.38 0.38 0.37 0.37 0.36 0.36 7.29%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 49.52 48.86 41.81 38.37 42.06 41.99 38.48 18.36%
EPS 5.44 5.89 3.03 3.17 3.89 4.91 2.62 62.97%
DPS 3.23 0.00 1.62 0.00 0.00 0.00 1.62 58.61%
NAPS 0.2585 0.2548 0.2456 0.2392 0.2392 0.2327 0.2327 7.28%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.70 0.80 0.82 0.88 0.78 0.88 0.89 -
P/RPS 0.91 1.10 1.27 1.48 1.20 1.35 1.49 -28.08%
P/EPS 8.32 9.11 17.49 17.94 12.96 11.59 21.94 -47.70%
EY 12.01 10.98 5.72 5.57 7.72 8.63 4.56 91.05%
DY 7.14 0.00 3.05 0.00 0.00 0.00 2.81 86.52%
P/NAPS 1.75 2.11 2.16 2.38 2.11 2.44 2.47 -20.57%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 26/02/21 -
Price 0.715 0.67 0.85 0.85 0.86 0.895 1.11 -
P/RPS 0.93 0.92 1.31 1.43 1.32 1.38 1.86 -37.08%
P/EPS 8.50 7.63 18.13 17.33 14.29 11.79 27.37 -54.23%
EY 11.76 13.11 5.52 5.77 7.00 8.49 3.65 118.61%
DY 6.99 0.00 2.94 0.00 0.00 0.00 2.25 113.35%
P/NAPS 1.79 1.76 2.24 2.30 2.32 2.49 3.08 -30.42%

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