[LEESK] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 58.48%
YoY- 239.16%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 30,567 104,633 72,014 52,627 26,269 96,299 66,199 -40.28%
PBT 4,385 9,048 6,995 5,745 3,636 8,309 5,916 -18.11%
Tax -719 -1,530 -1,119 -919 -582 -1,812 -710 0.84%
NP 3,666 7,518 5,876 4,826 3,054 6,497 5,206 -20.86%
-
NP to SH 3,684 7,583 5,950 4,867 3,071 6,561 5,275 -21.30%
-
Tax Rate 16.40% 16.91% 16.00% 16.00% 16.01% 21.81% 12.00% -
Total Cost 26,901 97,115 66,138 47,801 23,215 89,802 60,993 -42.08%
-
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 4,043 - - - 4,043 - -
Div Payout % - 53.33% - - - 61.64% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.99% 7.19% 8.16% 9.17% 11.63% 6.75% 7.86% -
ROE 5.78% 12.34% 9.94% 8.13% 5.27% 11.27% 9.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.21 64.69 44.52 32.54 16.24 59.53 40.93 -41.74%
EPS 2.28 4.69 3.68 3.01 1.90 4.06 3.26 -21.22%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.38 0.38 0.37 0.37 0.36 0.36 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.21 41.81 28.78 21.03 10.50 38.48 26.45 -40.29%
EPS 1.47 3.03 2.38 1.94 1.23 2.62 2.11 -21.42%
DPS 0.00 1.62 0.00 0.00 0.00 1.62 0.00 -
NAPS 0.2548 0.2456 0.2392 0.2392 0.2327 0.2327 0.2262 8.26%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.80 0.82 0.88 0.78 0.88 0.89 0.50 -
P/RPS 4.39 1.27 1.98 2.40 5.42 1.49 1.22 135.00%
P/EPS 36.44 17.49 23.92 25.92 46.35 21.94 15.33 78.20%
EY 2.74 5.72 4.18 3.86 2.16 4.56 6.52 -43.92%
DY 0.00 3.05 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 2.11 2.16 2.38 2.11 2.44 2.47 1.43 29.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 26/02/21 23/11/20 -
Price 0.67 0.85 0.85 0.86 0.895 1.11 0.645 -
P/RPS 3.68 1.31 1.91 2.64 5.51 1.86 1.58 75.79%
P/EPS 30.52 18.13 23.11 28.58 47.14 27.37 19.78 33.56%
EY 3.28 5.52 4.33 3.50 2.12 3.65 5.06 -25.11%
DY 0.00 2.94 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.76 2.24 2.30 2.32 2.49 3.08 1.84 -2.92%

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