[LEESK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.13%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,179 45,649 30,485 16,605 62,880 45,985 29,525 62.31%
PBT 1,846 1,258 732 539 1,842 1,147 775 78.07%
Tax -447 -100 0 0 -739 -20 0 -
NP 1,399 1,158 732 539 1,103 1,127 775 48.09%
-
NP to SH 1,399 1,158 732 539 1,103 1,127 775 48.09%
-
Tax Rate 24.21% 7.95% 0.00% 0.00% 40.12% 1.74% 0.00% -
Total Cost 59,780 44,491 29,753 16,066 61,777 44,858 28,750 62.69%
-
Net Worth 28,654 26,850 26,850 26,850 26,850 26,850 26,850 4.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 28,654 26,850 26,850 26,850 26,850 26,850 26,850 4.41%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.29% 2.54% 2.40% 3.25% 1.75% 2.45% 2.62% -
ROE 4.88% 4.31% 2.73% 2.01% 4.11% 4.20% 2.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.30 27.20 18.17 9.89 37.47 27.40 17.59 61.87%
EPS 0.83 0.69 0.44 0.32 0.66 0.67 0.46 48.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.16 0.16 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.45 18.24 12.18 6.64 25.13 18.38 11.80 62.31%
EPS 0.56 0.46 0.29 0.22 0.44 0.45 0.31 48.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1073 0.1073 0.1073 0.1073 0.1073 0.1073 4.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.145 0.125 0.105 0.12 0.11 0.14 -
P/RPS 0.39 0.53 0.69 1.06 0.32 0.40 0.80 -37.97%
P/EPS 17.16 21.01 28.66 32.69 18.26 16.38 30.32 -31.50%
EY 5.83 4.76 3.49 3.06 5.48 6.11 3.30 45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.78 0.66 0.75 0.69 0.88 -4.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.155 0.145 0.115 0.135 0.105 0.12 0.12 -
P/RPS 0.43 0.53 0.63 1.36 0.28 0.44 0.68 -26.26%
P/EPS 19.00 21.01 26.36 42.03 15.98 17.87 25.98 -18.78%
EY 5.26 4.76 3.79 2.38 6.26 5.60 3.85 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.72 0.84 0.66 0.75 0.75 13.71%

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