[LEESK] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 54.1%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,568 56,890 60,508 75,988 78,373 74,298 75,350 -12.56%
PBT -14,760 -17,028 -25,724 1,220 599 1,096 1,140 -
Tax 3,733 2,762 4,144 -92 133 -66 -70 -
NP -11,027 -14,265 -21,580 1,128 732 1,029 1,070 -
-
NP to SH -11,027 -14,265 -21,580 1,128 732 1,029 1,070 -
-
Tax Rate - - - 7.54% -22.20% 6.02% 6.14% -
Total Cost 72,595 71,155 82,088 74,860 77,641 73,269 74,280 -1.51%
-
Net Worth 21,819 21,800 21,814 33,176 31,609 31,886 31,765 -22.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,819 21,800 21,814 33,176 31,609 31,886 31,765 -22.09%
NOSH 167,842 167,695 167,807 165,882 166,363 167,826 167,187 0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -17.91% -25.07% -35.66% 1.48% 0.93% 1.39% 1.42% -
ROE -50.54% -65.44% -98.92% 3.40% 2.32% 3.23% 3.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.68 33.92 36.06 45.81 47.11 44.27 45.07 -12.79%
EPS -6.57 -8.51 -12.86 0.68 0.44 0.61 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.20 0.19 0.19 0.19 -22.29%
Adjusted Per Share Value based on latest NOSH - 165,882
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.60 22.73 24.18 30.36 31.32 29.69 30.11 -12.57%
EPS -4.41 -5.70 -8.62 0.45 0.29 0.41 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 0.0871 0.0872 0.1326 0.1263 0.1274 0.1269 -22.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.11 0.10 0.14 0.15 0.09 0.09 -
P/RPS 0.25 0.32 0.28 0.31 0.32 0.20 0.20 15.99%
P/EPS -1.37 -1.29 -0.78 20.59 34.09 14.67 14.06 -
EY -73.00 -77.33 -128.60 4.86 2.93 6.81 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.77 0.70 0.79 0.47 0.47 29.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 25/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.08 0.09 0.12 0.10 0.15 0.15 0.08 -
P/RPS 0.22 0.27 0.33 0.22 0.32 0.34 0.18 14.27%
P/EPS -1.22 -1.06 -0.93 14.71 34.09 24.46 12.50 -
EY -82.12 -94.52 -107.17 6.80 2.93 4.09 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.92 0.50 0.79 0.79 0.42 29.55%

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