[LEESK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -81.14%
YoY- -31.55%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 64,202 47,843 33,205 15,731 72,919 53,895 37,232 43.56%
PBT 5,671 3,352 2,058 975 5,152 2,742 1,860 109.55%
Tax -436 -250 -150 -40 -194 -200 -150 103.01%
NP 5,235 3,102 1,908 935 4,958 2,542 1,710 110.12%
-
NP to SH 5,235 3,102 1,908 935 4,958 2,542 1,710 110.12%
-
Tax Rate 7.69% 7.46% 7.29% 4.10% 3.77% 7.29% 8.06% -
Total Cost 58,967 44,741 31,297 14,796 67,961 51,353 35,522 39.98%
-
Net Worth 41,954 40,275 38,597 38,597 36,919 35,241 33,563 15.96%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,678 - - - - - - -
Div Payout % 32.06% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 41,954 40,275 38,597 38,597 36,919 35,241 33,563 15.96%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.15% 6.48% 5.75% 5.94% 6.80% 4.72% 4.59% -
ROE 12.48% 7.70% 4.94% 2.42% 13.43% 7.21% 5.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 38.26 28.51 19.79 9.37 43.45 32.12 22.19 43.55%
EPS 3.12 1.85 1.14 0.56 2.95 1.52 1.02 110.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.23 0.22 0.21 0.20 15.96%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.66 19.12 13.27 6.29 29.14 21.54 14.88 43.56%
EPS 2.09 1.24 0.76 0.37 1.98 1.02 0.68 110.67%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1609 0.1542 0.1542 0.1475 0.1408 0.1341 15.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.29 0.28 0.285 0.28 0.295 0.235 -
P/RPS 0.73 1.02 1.42 3.04 0.64 0.92 1.06 -21.92%
P/EPS 8.98 15.69 24.63 51.15 9.48 19.48 23.06 -46.52%
EY 11.14 6.37 4.06 1.95 10.55 5.13 4.34 86.93%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.21 1.22 1.24 1.27 1.40 1.18 -3.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 24/08/16 24/05/16 25/02/16 12/11/15 24/08/15 -
Price 0.30 0.275 0.285 0.305 0.27 0.305 0.275 -
P/RPS 0.78 0.96 1.44 3.25 0.62 0.95 1.24 -26.48%
P/EPS 9.62 14.88 25.07 54.74 9.14 20.14 26.99 -49.57%
EY 10.40 6.72 3.99 1.83 10.94 4.97 3.71 98.19%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.15 1.24 1.33 1.23 1.45 1.38 -8.85%

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