[LEESK] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -9.51%
YoY- 55.14%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 121,580 118,772 129,024 124,898 123,914 122,268 104,633 10.55%
PBT 14,536 16,104 15,422 14,913 16,194 17,540 9,048 37.28%
Tax -2,400 -2,400 -2,427 -2,661 -2,656 -2,876 -1,530 35.11%
NP 12,136 13,704 12,995 12,252 13,538 14,664 7,518 37.73%
-
NP to SH 12,152 13,740 13,030 12,308 13,602 14,736 7,583 37.06%
-
Tax Rate 16.51% 14.90% 15.74% 17.84% 16.40% 16.40% 16.91% -
Total Cost 109,444 105,068 116,029 112,646 110,376 107,604 97,115 8.31%
-
Net Worth 69,407 66,178 71,021 67,937 64,702 63,770 61,466 8.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 5,649 - 8,087 - 4,043 -
Div Payout % - - 43.36% - 59.46% - 53.33% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 69,407 66,178 71,021 67,937 64,702 63,770 61,466 8.46%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.98% 11.54% 10.07% 9.81% 10.93% 11.99% 7.19% -
ROE 17.51% 20.76% 18.35% 18.12% 21.02% 23.11% 12.34% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 75.32 73.58 79.93 77.21 76.61 72.86 64.69 10.70%
EPS 7.52 8.52 8.07 7.61 8.40 9.12 4.69 37.11%
DPS 0.00 0.00 3.50 0.00 5.00 0.00 2.50 -
NAPS 0.43 0.41 0.44 0.42 0.40 0.38 0.38 8.61%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.58 47.46 51.56 49.91 49.52 48.86 41.81 10.55%
EPS 4.86 5.49 5.21 4.92 5.44 5.89 3.03 37.14%
DPS 0.00 0.00 2.26 0.00 3.23 0.00 1.62 -
NAPS 0.2774 0.2645 0.2838 0.2715 0.2585 0.2548 0.2456 8.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.805 0.77 0.725 0.63 0.70 0.80 0.82 -
P/RPS 1.07 1.05 0.91 0.82 0.91 1.10 1.27 -10.82%
P/EPS 10.69 9.05 8.98 8.28 8.32 9.11 17.49 -28.04%
EY 9.35 11.06 11.13 12.08 12.01 10.98 5.72 38.88%
DY 0.00 0.00 4.83 0.00 7.14 0.00 3.05 -
P/NAPS 1.87 1.88 1.65 1.50 1.75 2.11 2.16 -9.18%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 29/05/23 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 -
Price 0.78 0.775 0.825 0.615 0.715 0.67 0.85 -
P/RPS 1.04 1.05 1.03 0.80 0.93 0.92 1.31 -14.29%
P/EPS 10.36 9.10 10.22 8.08 8.50 7.63 18.13 -31.20%
EY 9.65 10.98 9.78 12.37 11.76 13.11 5.52 45.26%
DY 0.00 0.00 4.24 0.00 6.99 0.00 2.94 -
P/NAPS 1.81 1.89 1.88 1.46 1.79 1.76 2.24 -13.28%

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