[LEESK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.0%
YoY- -52.41%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 74,930 69,466 64,220 58,024 64,202 63,790 66,410 8.35%
PBT 6,840 4,200 2,960 1,880 5,671 4,469 4,116 40.16%
Tax -806 -186 -230 -100 -436 -333 -300 92.91%
NP 6,034 4,013 2,730 1,780 5,235 4,136 3,816 35.61%
-
NP to SH 6,034 4,013 2,730 1,780 5,235 4,136 3,816 35.61%
-
Tax Rate 11.78% 4.43% 7.77% 5.32% 7.69% 7.45% 7.29% -
Total Cost 68,896 65,453 61,490 56,244 58,967 59,654 62,594 6.58%
-
Net Worth 46,073 43,632 43,632 41,954 41,954 40,275 38,597 12.49%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,468 - - - 1,678 - - -
Div Payout % 40.90% - - - 32.06% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 46,073 43,632 43,632 41,954 41,954 40,275 38,597 12.49%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.05% 5.78% 4.25% 3.07% 8.15% 6.48% 5.75% -
ROE 13.10% 9.20% 6.26% 4.24% 12.48% 10.27% 9.89% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.54 41.39 38.27 34.58 38.26 38.01 39.57 9.79%
EPS 3.67 2.39 1.62 1.04 3.12 2.47 2.28 37.22%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.28 0.26 0.26 0.25 0.25 0.24 0.23 13.97%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.94 27.76 25.66 23.19 25.66 25.49 26.54 8.34%
EPS 2.41 1.60 1.09 0.71 2.09 1.65 1.52 35.85%
DPS 0.99 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.1841 0.1744 0.1744 0.1676 0.1676 0.1609 0.1542 12.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.35 0.315 0.315 0.37 0.28 0.29 0.28 -
P/RPS 0.77 0.76 0.82 1.07 0.73 0.76 0.71 5.54%
P/EPS 9.54 13.17 19.36 34.88 8.98 11.77 12.31 -15.58%
EY 10.48 7.59 5.16 2.87 11.14 8.50 8.12 18.48%
DY 4.29 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.25 1.21 1.21 1.48 1.12 1.21 1.22 1.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 24/08/17 25/05/17 23/02/17 24/11/16 24/08/16 -
Price 0.565 0.315 0.315 0.35 0.30 0.275 0.285 -
P/RPS 1.24 0.76 0.82 1.01 0.78 0.72 0.72 43.53%
P/EPS 15.41 13.17 19.36 33.00 9.62 11.16 12.53 14.74%
EY 6.49 7.59 5.16 3.03 10.40 8.96 7.98 -12.83%
DY 2.65 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 2.02 1.21 1.21 1.40 1.20 1.15 1.24 38.32%

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