[LEESK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 94.08%
YoY- 89.72%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,232 22,608 75,039 52,851 34,665 16,875 61,179 -28.25%
PBT 1,860 1,431 4,793 2,347 1,132 601 1,846 0.50%
Tax -150 -65 -679 -150 0 0 -447 -51.80%
NP 1,710 1,366 4,114 2,197 1,132 601 1,399 14.36%
-
NP to SH 1,710 1,366 4,114 2,197 1,132 601 1,399 14.36%
-
Tax Rate 8.06% 4.54% 14.17% 6.39% 0.00% 0.00% 24.21% -
Total Cost 35,522 21,242 70,925 50,654 33,533 16,274 59,780 -29.38%
-
Net Worth 33,563 33,563 31,885 30,206 28,528 28,528 28,654 11.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 33,563 33,563 31,885 30,206 28,528 28,528 28,654 11.14%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.59% 6.04% 5.48% 4.16% 3.27% 3.56% 2.29% -
ROE 5.09% 4.07% 12.90% 7.27% 3.97% 2.11% 4.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.19 13.47 44.72 31.49 20.66 10.06 36.30 -28.03%
EPS 1.02 0.81 2.45 1.31 0.67 0.36 0.83 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.18 0.17 0.17 0.17 11.47%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.88 9.03 29.99 21.12 13.85 6.74 24.45 -28.25%
EPS 0.68 0.55 1.64 0.88 0.45 0.24 0.56 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1341 0.1274 0.1207 0.114 0.114 0.1145 11.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.235 0.305 0.165 0.20 0.18 0.15 0.14 -
P/RPS 1.06 2.26 0.37 0.64 0.87 1.49 0.39 95.11%
P/EPS 23.06 37.47 6.73 15.28 26.68 41.88 17.16 21.84%
EY 4.34 2.67 14.86 6.55 3.75 2.39 5.83 -17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.53 0.87 1.11 1.06 0.88 0.82 27.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 27/05/14 26/02/14 -
Price 0.275 0.29 0.185 0.175 0.20 0.145 0.155 -
P/RPS 1.24 2.15 0.41 0.56 0.97 1.44 0.43 102.99%
P/EPS 26.99 35.63 7.55 13.37 29.65 40.49 19.00 26.44%
EY 3.71 2.81 13.25 7.48 3.37 2.47 5.26 -20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.45 0.97 0.97 1.18 0.85 0.91 32.09%

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