[LEESK] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.66%
YoY- 1100.0%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,186 17,790 16,875 15,531 15,164 13,880 16,605 6.24%
PBT 1,214 532 601 587 526 193 539 71.74%
Tax -150 0 0 -347 -100 0 0 -
NP 1,064 532 601 240 426 193 539 57.29%
-
NP to SH 1,064 532 601 240 426 193 539 57.29%
-
Tax Rate 12.36% 0.00% 0.00% 59.11% 19.01% 0.00% 0.00% -
Total Cost 17,122 17,258 16,274 15,291 14,738 13,687 16,066 4.33%
-
Net Worth 30,206 28,528 28,528 29,142 26,850 26,850 26,850 8.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 30,206 28,528 28,528 29,142 26,850 26,850 26,850 8.16%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.85% 2.99% 3.56% 1.55% 2.81% 1.39% 3.25% -
ROE 3.52% 1.86% 2.11% 0.82% 1.59% 0.72% 2.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.84 10.60 10.06 9.06 9.04 8.27 9.89 6.29%
EPS 0.63 0.32 0.36 0.14 0.25 0.12 0.32 57.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.16 0.16 0.16 8.16%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.27 7.11 6.74 6.21 6.06 5.55 6.64 6.22%
EPS 0.43 0.21 0.24 0.10 0.17 0.08 0.22 56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.114 0.114 0.1165 0.1073 0.1073 0.1073 8.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.20 0.18 0.15 0.14 0.145 0.125 0.105 -
P/RPS 1.85 1.70 1.49 1.54 1.60 1.51 1.06 44.90%
P/EPS 31.54 56.78 41.88 110.60 57.12 108.69 32.69 -2.35%
EY 3.17 1.76 2.39 0.90 1.75 0.92 3.06 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 0.88 0.82 0.91 0.78 0.66 41.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 28/05/13 -
Price 0.175 0.20 0.145 0.155 0.145 0.115 0.135 -
P/RPS 1.61 1.89 1.44 1.70 1.60 1.39 1.36 11.89%
P/EPS 27.60 63.09 40.49 122.45 57.12 99.99 42.03 -24.43%
EY 3.62 1.59 2.47 0.82 1.75 1.00 2.38 32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.18 0.85 0.91 0.91 0.72 0.84 10.05%

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