[LEESK] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 50.78%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 31,717 31,389 30,567 32,619 19,387 26,358 26,269 13.37%
PBT 3,088 3,711 4,385 2,052 1,251 2,109 3,636 -10.30%
Tax -668 -608 -719 -410 -201 -337 -582 9.61%
NP 2,420 3,103 3,666 1,642 1,050 1,772 3,054 -14.35%
-
NP to SH 2,430 3,117 3,684 1,633 1,083 1,796 3,071 -14.43%
-
Tax Rate 21.63% 16.38% 16.40% 19.98% 16.07% 15.98% 16.01% -
Total Cost 29,297 28,286 26,901 30,977 18,337 24,586 23,215 16.76%
-
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 4,043 - - - -
Div Payout % - - - 247.63% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.63% 9.89% 11.99% 5.03% 5.42% 6.72% 11.63% -
ROE 3.58% 4.82% 5.78% 2.66% 1.81% 3.00% 5.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.61 19.41 18.21 20.17 11.99 16.30 16.24 13.38%
EPS 1.50 1.93 2.28 1.01 0.67 1.11 1.90 -14.56%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.38 0.37 0.37 0.36 10.81%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.67 12.54 12.21 13.03 7.75 10.53 10.50 13.32%
EPS 0.97 1.25 1.47 0.65 0.43 0.72 1.23 -14.62%
DPS 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
NAPS 0.2715 0.2585 0.2548 0.2456 0.2392 0.2392 0.2327 10.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.63 0.70 0.80 0.82 0.88 0.78 0.88 -
P/RPS 3.21 3.61 4.39 4.07 7.34 4.79 5.42 -29.45%
P/EPS 41.94 36.33 36.44 81.22 131.44 70.25 46.35 -6.44%
EY 2.38 2.75 2.74 1.23 0.76 1.42 2.16 6.67%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 1.50 1.75 2.11 2.16 2.38 2.11 2.44 -27.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 -
Price 0.615 0.715 0.67 0.85 0.85 0.86 0.895 -
P/RPS 3.14 3.68 3.68 4.22 7.09 5.28 5.51 -31.24%
P/EPS 40.94 37.10 30.52 84.20 126.95 77.46 47.14 -8.96%
EY 2.44 2.70 3.28 1.19 0.79 1.29 2.12 9.81%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.46 1.79 1.76 2.24 2.30 2.32 2.49 -29.92%

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