[LEESK] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 3.54%
YoY- -5.68%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 83,756 74,930 68,459 63,106 62,976 64,201 66,294 16.88%
PBT 8,652 6,841 5,501 5,124 5,167 5,672 5,763 31.14%
Tax -1,002 -807 -135 -210 -421 -436 -191 202.22%
NP 7,650 6,034 5,366 4,914 4,746 5,236 5,572 23.55%
-
NP to SH 7,650 6,034 5,366 4,914 4,746 5,236 5,572 23.55%
-
Tax Rate 11.58% 11.80% 2.45% 4.10% 8.15% 7.69% 3.31% -
Total Cost 76,106 68,896 63,093 58,192 58,230 58,965 60,722 16.26%
-
Net Worth 45,675 46,073 43,632 43,632 41,954 41,954 40,275 8.75%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,468 2,468 1,682 1,682 1,678 1,678 - -
Div Payout % 32.26% 40.90% 31.35% 34.23% 35.36% 32.05% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 45,675 46,073 43,632 43,632 41,954 41,954 40,275 8.75%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.13% 8.05% 7.84% 7.79% 7.54% 8.16% 8.40% -
ROE 16.75% 13.10% 12.30% 11.26% 11.31% 12.48% 13.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.34 45.54 40.79 37.60 37.53 38.26 39.50 19.11%
EPS 4.69 3.67 3.20 2.93 2.83 3.12 3.32 25.92%
DPS 1.51 1.50 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.28 0.28 0.26 0.26 0.25 0.25 0.24 10.83%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.47 29.94 27.36 25.22 25.17 25.65 26.49 16.89%
EPS 3.06 2.41 2.14 1.96 1.90 2.09 2.23 23.50%
DPS 0.99 0.99 0.67 0.67 0.67 0.67 0.00 -
NAPS 0.1825 0.1841 0.1744 0.1744 0.1676 0.1676 0.1609 8.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.625 0.35 0.315 0.315 0.37 0.28 0.29 -
P/RPS 1.22 0.77 0.77 0.84 0.99 0.73 0.73 40.87%
P/EPS 13.33 9.54 9.85 10.76 13.08 8.97 8.73 32.63%
EY 7.50 10.48 10.15 9.30 7.64 11.14 11.45 -24.59%
DY 2.42 4.29 3.17 3.17 2.70 3.57 0.00 -
P/NAPS 2.23 1.25 1.21 1.21 1.48 1.12 1.21 50.37%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 28/11/17 24/08/17 25/05/17 23/02/17 24/11/16 -
Price 0.935 0.565 0.315 0.315 0.35 0.30 0.275 -
P/RPS 1.82 1.24 0.77 0.84 0.93 0.78 0.70 89.19%
P/EPS 19.94 15.41 9.85 10.76 12.38 9.62 8.28 79.76%
EY 5.02 6.49 10.15 9.30 8.08 10.40 12.07 -44.31%
DY 1.62 2.65 3.17 3.17 2.86 3.33 0.00 -
P/NAPS 3.34 2.02 1.21 1.21 1.40 1.20 1.15 103.69%

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