[LEESK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.94%
YoY- 83.01%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,320 65,470 72,347 76,083 77,606 80,772 75,039 -6.06%
PBT 5,351 4,697 5,153 5,189 5,521 5,623 4,793 7.62%
Tax -141 -116 -141 -729 -829 -744 -679 -64.96%
NP 5,210 4,581 5,012 4,460 4,692 4,879 4,114 17.06%
-
NP to SH 5,210 4,581 5,012 4,460 4,692 4,879 4,114 17.06%
-
Tax Rate 2.64% 2.47% 2.74% 14.05% 15.02% 13.23% 14.17% -
Total Cost 63,110 60,889 67,335 71,623 72,914 75,893 70,925 -7.49%
-
Net Worth 38,624 38,401 36,895 35,241 33,563 33,563 31,885 13.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 38,624 38,401 36,895 35,241 33,563 33,563 31,885 13.64%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.63% 7.00% 6.93% 5.86% 6.05% 6.04% 5.48% -
ROE 13.49% 11.93% 13.58% 12.66% 13.98% 14.54% 12.90% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.68 39.21 43.14 45.34 46.24 48.13 44.72 -6.12%
EPS 3.10 2.74 2.99 2.66 2.80 2.91 2.45 17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.21 0.20 0.20 0.19 13.59%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.30 26.16 28.91 30.40 31.01 32.28 29.99 -6.07%
EPS 2.08 1.83 2.00 1.78 1.87 1.95 1.64 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1535 0.1474 0.1408 0.1341 0.1341 0.1274 13.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.28 0.285 0.28 0.295 0.235 0.305 0.165 -
P/RPS 0.69 0.73 0.65 0.65 0.51 0.63 0.37 51.56%
P/EPS 9.03 10.39 9.37 11.10 8.41 10.49 6.73 21.67%
EY 11.08 9.63 10.67 9.01 11.90 9.53 14.86 -17.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.24 1.27 1.40 1.18 1.53 0.87 25.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 25/02/16 12/11/15 24/08/15 28/05/15 25/02/15 -
Price 0.285 0.305 0.27 0.305 0.275 0.29 0.185 -
P/RPS 0.70 0.78 0.63 0.67 0.59 0.60 0.41 42.89%
P/EPS 9.19 11.12 9.03 11.48 9.84 9.97 7.55 14.01%
EY 10.89 9.00 11.07 8.71 10.17 10.03 13.25 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.23 1.45 1.38 1.45 0.97 17.80%

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