[LEESK] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.71%
YoY- -13.56%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 90,916 99,006 101,651 98,327 101,024 101,269 100,031 -6.17%
PBT 7,166 8,704 9,730 9,917 11,377 11,859 11,736 -28.04%
Tax -1,393 -1,504 -1,602 -1,333 -1,429 -1,454 -1,481 -4.00%
NP 5,773 7,200 8,128 8,584 9,948 10,405 10,255 -31.84%
-
NP to SH 5,793 7,200 8,128 8,584 9,948 10,405 10,255 -31.68%
-
Tax Rate 19.44% 17.28% 16.46% 13.44% 12.56% 12.26% 12.62% -
Total Cost 85,143 91,806 93,523 89,743 91,076 90,864 89,776 -3.47%
-
Net Worth 53,379 51,761 57,094 53,832 52,200 53,832 52,200 1.50%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,078 4,078 4,078 4,078 4,078 4,078 4,078 0.00%
Div Payout % 70.40% 56.64% 50.17% 47.51% 41.00% 39.19% 39.77% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 53,379 51,761 57,094 53,832 52,200 53,832 52,200 1.50%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.35% 7.27% 8.00% 8.73% 9.85% 10.27% 10.25% -
ROE 10.85% 13.91% 14.24% 15.95% 19.06% 19.33% 19.65% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 56.21 61.21 62.31 60.28 61.93 62.08 61.32 -5.64%
EPS 3.58 4.45 4.98 5.26 6.10 6.38 6.29 -31.34%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.33 0.32 0.35 0.33 0.32 0.33 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.33 39.56 40.62 39.29 40.37 40.47 39.97 -6.17%
EPS 2.31 2.88 3.25 3.43 3.98 4.16 4.10 -31.80%
DPS 1.63 1.63 1.63 1.63 1.63 1.63 1.63 0.00%
NAPS 0.2133 0.2068 0.2282 0.2151 0.2086 0.2151 0.2086 1.49%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.535 0.495 0.61 0.60 0.835 0.89 0.85 -
P/RPS 0.95 0.81 0.98 1.00 1.35 1.43 1.39 -22.42%
P/EPS 14.94 11.12 12.24 11.40 13.69 13.95 13.52 6.89%
EY 6.69 8.99 8.17 8.77 7.30 7.17 7.40 -6.50%
DY 4.67 5.05 4.10 4.17 2.99 2.81 2.94 36.17%
P/NAPS 1.62 1.55 1.74 1.82 2.61 2.70 2.66 -28.17%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 12/06/20 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 -
Price 0.49 0.545 0.57 0.60 0.70 0.91 0.975 -
P/RPS 0.87 0.89 0.91 1.00 1.13 1.47 1.59 -33.12%
P/EPS 13.68 12.24 11.44 11.40 11.48 14.27 15.51 -8.03%
EY 7.31 8.17 8.74 8.77 8.71 7.01 6.45 8.71%
DY 5.10 4.59 4.39 4.17 3.57 2.75 2.56 58.39%
P/NAPS 1.48 1.70 1.63 1.82 2.19 2.76 3.05 -38.27%

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