[LEESK] QoQ 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- 2345.83%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,531 15,164 13,880 16,605 16,896 16,459 14,746 3.50%
PBT 587 526 193 539 694 373 280 63.58%
Tax -347 -100 0 0 -718 -21 0 -
NP 240 426 193 539 -24 352 280 -9.74%
-
NP to SH 240 426 193 539 -24 352 280 -9.74%
-
Tax Rate 59.11% 19.01% 0.00% 0.00% 103.46% 5.63% 0.00% -
Total Cost 15,291 14,738 13,687 16,066 16,920 16,107 14,466 3.75%
-
Net Worth 29,142 26,850 26,850 26,850 26,850 26,850 26,850 5.59%
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 29,142 26,850 26,850 26,850 26,850 26,850 26,850 5.59%
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 1.55% 2.81% 1.39% 3.25% -0.14% 2.14% 1.90% -
ROE 0.82% 1.59% 0.72% 2.01% -0.09% 1.31% 1.04% -
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 9.06 9.04 8.27 9.89 10.07 9.81 8.79 2.03%
EPS 0.14 0.25 0.12 0.32 -0.01 0.21 0.17 -12.10%
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 6.21 6.06 5.55 6.64 6.75 6.58 5.89 3.57%
EPS 0.10 0.17 0.08 0.22 -0.01 0.14 0.11 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1073 0.1073 0.1073 0.1073 0.1073 0.1073 5.62%
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 1.54 1.60 1.51 1.06 1.19 1.12 1.59 -2.10%
P/EPS 110.60 57.12 108.69 32.69 -839.08 52.44 83.91 20.15%
EY 0.90 1.75 0.92 3.06 -0.12 1.91 1.19 -16.94%
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 1.70 1.60 1.39 1.36 1.04 1.22 1.37 15.42%
P/EPS 122.45 57.12 99.99 42.03 -734.20 57.21 71.92 42.44%
EY 0.82 1.75 1.00 2.38 -0.14 1.75 1.39 -29.59%
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