[LEESK] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.55%
YoY- 85.07%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 101,024 101,269 100,031 96,969 89,156 83,756 74,930 22.10%
PBT 11,377 11,859 11,736 11,198 9,818 8,652 6,841 40.50%
Tax -1,429 -1,454 -1,481 -1,267 -1,072 -1,002 -807 46.51%
NP 9,948 10,405 10,255 9,931 8,746 7,650 6,034 39.68%
-
NP to SH 9,948 10,405 10,255 9,931 8,746 7,650 6,034 39.68%
-
Tax Rate 12.56% 12.26% 12.62% 11.31% 10.92% 11.58% 11.80% -
Total Cost 91,076 90,864 89,776 87,038 80,410 76,106 68,896 20.51%
-
Net Worth 52,200 53,832 52,200 50,569 48,938 45,675 46,073 8.70%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,078 4,078 4,078 2,468 2,468 2,468 2,468 39.89%
Div Payout % 41.00% 39.19% 39.77% 24.85% 28.22% 32.26% 40.90% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 52,200 53,832 52,200 50,569 48,938 45,675 46,073 8.70%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.85% 10.27% 10.25% 10.24% 9.81% 9.13% 8.05% -
ROE 19.06% 19.33% 19.65% 19.64% 17.87% 16.75% 13.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 61.93 62.08 61.32 59.44 54.65 51.34 45.54 22.81%
EPS 6.10 6.38 6.29 6.09 5.36 4.69 3.67 40.44%
DPS 2.50 2.50 2.50 1.50 1.51 1.51 1.50 40.70%
NAPS 0.32 0.33 0.32 0.31 0.30 0.28 0.28 9.33%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.37 40.47 39.97 38.75 35.63 33.47 29.94 22.11%
EPS 3.98 4.16 4.10 3.97 3.49 3.06 2.41 39.84%
DPS 1.63 1.63 1.63 0.99 0.99 0.99 0.99 39.56%
NAPS 0.2086 0.2151 0.2086 0.2021 0.1956 0.1825 0.1841 8.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.835 0.89 0.85 1.02 0.84 0.625 0.35 -
P/RPS 1.35 1.43 1.39 1.72 1.54 1.22 0.77 45.54%
P/EPS 13.69 13.95 13.52 16.75 15.67 13.33 9.54 27.30%
EY 7.30 7.17 7.40 5.97 6.38 7.50 10.48 -21.47%
DY 2.99 2.81 2.94 1.47 1.80 2.42 4.29 -21.44%
P/NAPS 2.61 2.70 2.66 3.29 2.80 2.23 1.25 63.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 23/11/18 20/08/18 28/05/18 26/02/18 -
Price 0.70 0.91 0.975 1.03 1.05 0.935 0.565 -
P/RPS 1.13 1.47 1.59 1.73 1.92 1.82 1.24 -6.02%
P/EPS 11.48 14.27 15.51 16.92 19.58 19.94 15.41 -17.86%
EY 8.71 7.01 6.45 5.91 5.11 5.02 6.49 21.73%
DY 3.57 2.75 2.56 1.46 1.44 1.62 2.65 22.04%
P/NAPS 2.19 2.76 3.05 3.32 3.50 3.34 2.02 5.55%

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