[LEESK] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 36.63%
YoY- 363.15%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 100,031 98,852 92,672 93,328 74,930 69,466 64,220 34.26%
PBT 11,736 10,010 8,914 9,124 6,840 4,200 2,960 149.87%
Tax -1,480 -800 -760 -880 -806 -186 -230 244.78%
NP 10,256 9,210 8,154 8,244 6,034 4,013 2,730 141.08%
-
NP to SH 10,256 9,210 8,154 8,244 6,034 4,013 2,730 141.08%
-
Tax Rate 12.61% 7.99% 8.53% 9.64% 11.78% 4.43% 7.77% -
Total Cost 89,775 89,641 84,518 85,084 68,896 65,453 61,490 28.60%
-
Net Worth 52,200 50,569 48,938 45,675 46,073 43,632 43,632 12.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,078 - - - 2,468 - - -
Div Payout % 39.76% - - - 40.90% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 52,200 50,569 48,938 45,675 46,073 43,632 43,632 12.65%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.25% 9.32% 8.80% 8.83% 8.05% 5.78% 4.25% -
ROE 19.65% 18.21% 16.66% 18.05% 13.10% 9.20% 6.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.32 60.60 56.81 57.21 45.54 41.39 38.27 36.81%
EPS 6.29 5.64 5.00 5.04 3.67 2.39 1.62 146.42%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.28 0.28 0.26 0.26 14.80%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.97 39.50 37.03 37.29 29.94 27.76 25.66 34.26%
EPS 4.10 3.68 3.26 3.29 2.41 1.60 1.09 141.28%
DPS 1.63 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 0.2086 0.2021 0.1956 0.1825 0.1841 0.1744 0.1744 12.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.85 1.02 0.84 0.625 0.35 0.315 0.315 -
P/RPS 1.39 1.68 1.48 1.09 0.77 0.76 0.82 42.03%
P/EPS 13.52 18.06 16.80 12.37 9.54 13.17 19.36 -21.23%
EY 7.40 5.54 5.95 8.09 10.48 7.59 5.16 27.08%
DY 2.94 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 2.66 3.29 2.80 2.23 1.25 1.21 1.21 68.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 20/08/18 28/05/18 26/02/18 28/11/17 24/08/17 -
Price 0.975 1.03 1.05 0.935 0.565 0.315 0.315 -
P/RPS 1.59 1.70 1.85 1.63 1.24 0.76 0.82 55.30%
P/EPS 15.51 18.24 21.01 18.50 15.41 13.17 19.36 -13.70%
EY 6.45 5.48 4.76 5.41 6.49 7.59 5.16 15.99%
DY 2.56 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 3.05 3.32 3.50 3.34 2.02 1.21 1.21 84.90%

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