[LEESK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.45%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 63,815 62,814 61,537 62,608 62,737 62,173 60,793 3.29%
PBT 2,830 3,191 2,880 1,187 1,155 1,844 1,717 39.57%
Tax -820 -820 -820 152 152 152 152 -
NP 2,010 2,371 2,060 1,339 1,307 1,996 1,869 4.97%
-
NP to SH 2,010 2,371 2,060 1,339 1,307 1,996 1,869 4.97%
-
Tax Rate 28.98% 25.70% 28.47% -12.81% -13.16% -8.24% -8.85% -
Total Cost 61,805 60,443 59,477 61,269 61,430 60,177 58,924 3.23%
-
Net Worth 26,850 25,172 25,322 23,672 23,615 23,290 23,029 10.78%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 26,850 25,172 25,322 23,672 23,615 23,290 23,029 10.78%
NOSH 167,816 167,816 167,816 169,090 168,684 166,363 164,499 1.34%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.15% 3.77% 3.35% 2.14% 2.08% 3.21% 3.07% -
ROE 7.49% 9.42% 8.14% 5.66% 5.53% 8.57% 8.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.03 37.43 36.45 37.03 37.19 37.37 36.96 1.92%
EPS 1.20 1.41 1.22 0.79 0.77 1.20 1.14 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.14 0.14 0.14 9.31%
Adjusted Per Share Value based on latest NOSH - 169,090
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.35 24.95 24.45 24.87 24.92 24.70 24.15 3.28%
EPS 0.80 0.94 0.82 0.53 0.52 0.79 0.74 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.10 0.1006 0.094 0.0938 0.0925 0.0915 10.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.10 0.08 0.10 0.09 0.07 -
P/RPS 0.37 0.45 0.27 0.22 0.27 0.24 0.19 56.00%
P/EPS 11.69 12.03 8.19 10.10 12.91 7.50 6.16 53.34%
EY 8.56 8.31 12.20 9.90 7.75 13.33 16.23 -34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 0.67 0.57 0.71 0.64 0.50 45.82%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 28/02/12 22/11/11 25/08/11 26/05/11 23/02/11 -
Price 0.12 0.14 0.14 0.09 0.08 0.08 0.08 -
P/RPS 0.32 0.37 0.38 0.24 0.22 0.21 0.22 28.40%
P/EPS 10.02 9.91 11.47 11.37 10.32 6.67 7.04 26.55%
EY 9.98 10.09 8.72 8.80 9.69 15.00 14.20 -20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.93 0.93 0.64 0.57 0.57 0.57 20.09%

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