[LEESK] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.95%
YoY- 24.93%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 63,106 62,976 64,201 66,294 68,320 65,470 72,347 -8.71%
PBT 5,124 5,167 5,672 5,763 5,351 4,697 5,153 -0.37%
Tax -210 -421 -436 -191 -141 -116 -141 30.44%
NP 4,914 4,746 5,236 5,572 5,210 4,581 5,012 -1.30%
-
NP to SH 4,914 4,746 5,236 5,572 5,210 4,581 5,012 -1.30%
-
Tax Rate 4.10% 8.15% 7.69% 3.31% 2.64% 2.47% 2.74% -
Total Cost 58,192 58,230 58,965 60,722 63,110 60,889 67,335 -9.27%
-
Net Worth 43,632 41,954 41,954 40,275 38,624 38,401 36,895 11.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,682 1,678 1,678 - - - - -
Div Payout % 34.23% 35.36% 32.05% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 43,632 41,954 41,954 40,275 38,624 38,401 36,895 11.84%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.79% 7.54% 8.16% 8.40% 7.63% 7.00% 6.93% -
ROE 11.26% 11.31% 12.48% 13.83% 13.49% 11.93% 13.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.60 37.53 38.26 39.50 40.68 39.21 43.14 -8.76%
EPS 2.93 2.83 3.12 3.32 3.10 2.74 2.99 -1.34%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.24 0.23 0.23 0.22 11.79%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.22 25.17 25.65 26.49 27.30 26.16 28.91 -8.70%
EPS 1.96 1.90 2.09 2.23 2.08 1.83 2.00 -1.33%
DPS 0.67 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1676 0.1676 0.1609 0.1543 0.1535 0.1474 11.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.315 0.37 0.28 0.29 0.28 0.285 0.28 -
P/RPS 0.84 0.99 0.73 0.73 0.69 0.73 0.65 18.66%
P/EPS 10.76 13.08 8.97 8.73 9.03 10.39 9.37 9.66%
EY 9.30 7.64 11.14 11.45 11.08 9.63 10.67 -8.76%
DY 3.17 2.70 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.48 1.12 1.21 1.22 1.24 1.27 -3.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 24/11/16 24/08/16 24/05/16 25/02/16 -
Price 0.315 0.35 0.30 0.275 0.285 0.305 0.27 -
P/RPS 0.84 0.93 0.78 0.70 0.70 0.78 0.63 21.16%
P/EPS 10.76 12.38 9.62 8.28 9.19 11.12 9.03 12.40%
EY 9.30 8.08 10.40 12.07 10.89 9.00 11.07 -10.97%
DY 3.17 2.86 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.20 1.15 1.24 1.33 1.23 -1.08%

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