[LEESK] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 150.42%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,188 18,186 17,790 16,875 15,531 15,164 13,880 36.59%
PBT 2,446 1,214 532 601 587 526 193 441.07%
Tax -529 -150 0 0 -347 -100 0 -
NP 1,917 1,064 532 601 240 426 193 360.14%
-
NP to SH 1,917 1,064 532 601 240 426 193 360.14%
-
Tax Rate 21.63% 12.36% 0.00% 0.00% 59.11% 19.01% 0.00% -
Total Cost 20,271 17,122 17,258 16,274 15,291 14,738 13,687 29.83%
-
Net Worth 31,885 30,206 28,528 28,528 29,142 26,850 26,850 12.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 31,885 30,206 28,528 28,528 29,142 26,850 26,850 12.10%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.64% 5.85% 2.99% 3.56% 1.55% 2.81% 1.39% -
ROE 6.01% 3.52% 1.86% 2.11% 0.82% 1.59% 0.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.22 10.84 10.60 10.06 9.06 9.04 8.27 36.59%
EPS 1.14 0.63 0.32 0.36 0.14 0.25 0.12 346.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.17 0.16 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.87 7.27 7.11 6.74 6.21 6.06 5.55 36.57%
EPS 0.77 0.43 0.21 0.24 0.10 0.17 0.08 350.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.1207 0.114 0.114 0.1165 0.1073 0.1073 12.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.20 0.18 0.15 0.14 0.145 0.125 -
P/RPS 1.25 1.85 1.70 1.49 1.54 1.60 1.51 -11.80%
P/EPS 14.44 31.54 56.78 41.88 110.60 57.12 108.69 -73.86%
EY 6.92 3.17 1.76 2.39 0.90 1.75 0.92 282.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.11 1.06 0.88 0.82 0.91 0.78 7.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 -
Price 0.185 0.175 0.20 0.145 0.155 0.145 0.115 -
P/RPS 1.40 1.61 1.89 1.44 1.70 1.60 1.39 0.47%
P/EPS 16.20 27.60 63.09 40.49 122.45 57.12 99.99 -70.18%
EY 6.17 3.62 1.59 2.47 0.82 1.75 1.00 235.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.18 0.85 0.91 0.91 0.72 21.91%

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