[LEESK] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 40.98%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 112,332 100,643 96,299 95,415 90,916 99,006 101,651 6.89%
PBT 12,520 10,567 8,309 9,957 7,166 8,704 9,730 18.32%
Tax -2,597 -2,284 -1,797 -1,844 -1,393 -1,504 -1,602 38.03%
NP 9,923 8,283 6,512 8,113 5,773 7,200 8,128 14.24%
-
NP to SH 9,994 8,350 6,562 8,167 5,793 7,200 8,128 14.78%
-
Tax Rate 20.74% 21.61% 21.63% 18.52% 19.44% 17.28% 16.46% -
Total Cost 102,409 92,360 89,787 87,302 85,143 91,806 93,523 6.24%
-
Net Worth 59,849 58,231 58,231 56,614 53,379 51,761 57,094 3.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,043 4,043 4,043 4,078 4,078 4,078 4,078 -0.57%
Div Payout % 40.46% 48.43% 61.63% 49.94% 70.40% 56.64% 50.17% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 59,849 58,231 58,231 56,614 53,379 51,761 57,094 3.19%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.83% 8.23% 6.76% 8.50% 6.35% 7.27% 8.00% -
ROE 16.70% 14.34% 11.27% 14.43% 10.85% 13.91% 14.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.45 62.22 59.53 58.99 56.21 61.21 62.31 7.50%
EPS 6.18 5.16 4.06 5.05 3.58 4.45 4.98 15.49%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.37 0.36 0.36 0.35 0.33 0.32 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 44.89 40.22 38.48 38.13 36.33 39.56 40.62 6.89%
EPS 3.99 3.34 2.62 3.26 2.31 2.88 3.25 14.66%
DPS 1.62 1.62 1.62 1.63 1.63 1.63 1.63 -0.40%
NAPS 0.2392 0.2327 0.2327 0.2262 0.2133 0.2068 0.2282 3.19%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.78 0.88 0.89 0.50 0.535 0.495 0.61 -
P/RPS 1.12 1.41 1.49 0.85 0.95 0.81 0.98 9.31%
P/EPS 12.62 17.05 21.94 9.90 14.94 11.12 12.24 2.06%
EY 7.92 5.87 4.56 10.10 6.69 8.99 8.17 -2.05%
DY 3.21 2.84 2.81 5.00 4.67 5.05 4.10 -15.06%
P/NAPS 2.11 2.44 2.47 1.43 1.62 1.55 1.74 13.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 26/02/21 23/11/20 24/08/20 12/06/20 24/02/20 -
Price 0.86 0.895 1.11 0.645 0.49 0.545 0.57 -
P/RPS 1.24 1.44 1.86 1.09 0.87 0.89 0.91 22.93%
P/EPS 13.92 17.34 27.36 12.77 13.68 12.24 11.44 13.98%
EY 7.18 5.77 3.65 7.83 7.31 8.17 8.74 -12.29%
DY 2.91 2.79 2.25 3.88 5.10 4.59 4.39 -23.99%
P/NAPS 2.32 2.49 3.08 1.84 1.48 1.70 1.63 26.55%

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