[LEESK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.03%
YoY- 169.95%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,880 61,313 59,050 59,116 61,538 55,554 54,496 9.96%
PBT 1,842 1,529 1,550 1,976 2,880 1,346 1,648 7.66%
Tax -739 -26 0 0 -821 0 0 -
NP 1,103 1,502 1,550 1,976 2,059 1,346 1,648 -23.39%
-
NP to SH 1,103 1,502 1,550 1,976 2,059 1,346 1,648 -23.39%
-
Tax Rate 40.12% 1.70% 0.00% 0.00% 28.51% 0.00% 0.00% -
Total Cost 61,777 59,810 57,500 57,140 59,479 54,208 52,848 10.91%
-
Net Worth 26,850 26,850 26,850 25,172 25,074 23,566 23,542 9.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 26,850 26,850 26,850 25,172 25,074 23,566 23,542 9.11%
NOSH 167,816 167,816 167,816 167,816 167,166 168,333 168,163 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.75% 2.45% 2.62% 3.34% 3.35% 2.42% 3.02% -
ROE 4.11% 5.60% 5.77% 7.85% 8.21% 5.71% 7.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.47 36.54 35.19 35.23 36.81 33.00 32.41 10.10%
EPS 0.66 0.89 0.92 1.16 1.23 0.80 0.98 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.14 0.14 9.26%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.13 24.50 23.60 23.62 24.59 22.20 21.78 9.96%
EPS 0.44 0.60 0.62 0.79 0.82 0.54 0.66 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1073 0.1073 0.1006 0.1002 0.0942 0.0941 9.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.11 0.14 0.17 0.10 0.08 0.10 -
P/RPS 0.32 0.30 0.40 0.48 0.27 0.24 0.31 2.12%
P/EPS 18.26 12.28 15.16 14.44 8.12 10.00 10.20 47.17%
EY 5.48 8.14 6.60 6.93 12.32 10.00 9.80 -32.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.88 1.13 0.67 0.57 0.71 3.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 22/05/12 28/02/12 22/11/11 25/08/11 -
Price 0.105 0.12 0.12 0.14 0.14 0.09 0.08 -
P/RPS 0.28 0.33 0.34 0.40 0.38 0.27 0.25 7.81%
P/EPS 15.98 13.40 12.99 11.89 11.37 11.25 8.16 56.20%
EY 6.26 7.46 7.70 8.41 8.80 8.89 12.25 -35.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.75 0.93 0.93 0.64 0.57 10.21%

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