[LEESK] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -51.42%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 129,024 93,674 61,957 30,567 104,633 72,014 52,627 81.52%
PBT 15,422 11,185 8,097 4,385 9,048 6,995 5,745 92.80%
Tax -2,427 -1,996 -1,328 -719 -1,530 -1,119 -919 90.72%
NP 12,995 9,189 6,769 3,666 7,518 5,876 4,826 93.20%
-
NP to SH 13,030 9,231 6,801 3,684 7,583 5,950 4,867 92.46%
-
Tax Rate 15.74% 17.85% 16.40% 16.40% 16.91% 16.00% 16.00% -
Total Cost 116,029 84,485 55,188 26,901 97,115 66,138 47,801 80.32%
-
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,649 - 4,043 - 4,043 - - -
Div Payout % 43.36% - 59.46% - 53.33% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.07% 9.81% 10.93% 11.99% 7.19% 8.16% 9.17% -
ROE 18.35% 13.59% 10.51% 5.78% 12.34% 9.94% 8.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.93 57.91 38.30 18.21 64.69 44.52 32.54 81.75%
EPS 8.07 5.71 4.20 2.28 4.69 3.68 3.01 92.64%
DPS 3.50 0.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 0.44 0.42 0.40 0.38 0.38 0.37 0.37 12.20%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.56 37.43 24.76 12.21 41.81 28.78 21.03 81.52%
EPS 5.21 3.69 2.72 1.47 3.03 2.38 1.94 92.86%
DPS 2.26 0.00 1.62 0.00 1.62 0.00 0.00 -
NAPS 0.2838 0.2715 0.2585 0.2548 0.2456 0.2392 0.2392 12.03%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.725 0.63 0.70 0.80 0.82 0.88 0.78 -
P/RPS 0.91 1.09 1.83 4.39 1.27 1.98 2.40 -47.52%
P/EPS 8.98 11.04 16.65 36.44 17.49 23.92 25.92 -50.57%
EY 11.13 9.06 6.01 2.74 5.72 4.18 3.86 102.19%
DY 4.83 0.00 3.57 0.00 3.05 0.00 0.00 -
P/NAPS 1.65 1.50 1.75 2.11 2.16 2.38 2.11 -15.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 0.825 0.615 0.715 0.67 0.85 0.85 0.86 -
P/RPS 1.03 1.06 1.87 3.68 1.31 1.91 2.64 -46.51%
P/EPS 10.22 10.78 17.01 30.52 18.13 23.11 28.58 -49.52%
EY 9.78 9.28 5.88 3.28 5.52 4.33 3.50 98.01%
DY 4.24 0.00 3.50 0.00 2.94 0.00 0.00 -
P/NAPS 1.88 1.46 1.79 1.76 2.24 2.30 2.32 -13.04%

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