[LEESK] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.46%
YoY- 114.9%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 77,606 80,772 75,039 68,382 65,360 61,450 61,180 17.23%
PBT 5,521 5,623 4,793 2,934 2,246 1,907 1,845 108.07%
Tax -829 -744 -679 -497 -447 -447 -447 51.12%
NP 4,692 4,879 4,114 2,437 1,799 1,460 1,398 124.66%
-
NP to SH 4,692 4,879 4,114 2,437 1,799 1,460 1,398 124.66%
-
Tax Rate 15.02% 13.23% 14.17% 16.94% 19.90% 23.44% 24.23% -
Total Cost 72,914 75,893 70,925 65,945 63,561 59,990 59,782 14.19%
-
Net Worth 33,563 33,563 31,885 30,206 28,528 28,528 28,528 11.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 33,563 33,563 31,885 30,206 28,528 28,528 28,528 11.47%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.05% 6.04% 5.48% 3.56% 2.75% 2.38% 2.29% -
ROE 13.98% 14.54% 12.90% 8.07% 6.31% 5.12% 4.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.24 48.13 44.72 40.75 38.95 36.62 36.46 17.21%
EPS 2.80 2.91 2.45 1.45 1.07 0.87 0.83 125.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.18 0.17 0.17 0.17 11.47%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.83 32.09 29.81 27.17 25.96 24.41 24.30 17.24%
EPS 1.86 1.94 1.63 0.97 0.71 0.58 0.56 123.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.1333 0.1267 0.12 0.1133 0.1133 0.1133 11.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.235 0.305 0.165 0.20 0.18 0.15 0.14 -
P/RPS 0.51 0.63 0.37 0.49 0.46 0.41 0.38 21.73%
P/EPS 8.41 10.49 6.73 13.77 16.79 17.24 16.81 -37.05%
EY 11.90 9.53 14.86 7.26 5.96 5.80 5.95 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.53 0.87 1.11 1.06 0.88 0.82 27.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 27/05/14 26/02/14 -
Price 0.275 0.29 0.185 0.175 0.20 0.145 0.155 -
P/RPS 0.59 0.60 0.41 0.43 0.51 0.40 0.43 23.54%
P/EPS 9.84 9.97 7.55 12.05 18.66 16.67 18.61 -34.68%
EY 10.17 10.03 13.25 8.30 5.36 6.00 5.37 53.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.45 0.97 0.97 1.18 0.85 0.91 32.09%

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