[LEESK] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 14.15%
YoY- 50.14%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 127,857 128,149 129,023 126,292 113,962 108,931 104,633 14.33%
PBT 14,593 15,062 15,421 13,236 11,399 9,797 9,048 37.64%
Tax -2,299 -2,307 -2,426 -2,405 -1,938 -1,667 -1,530 31.28%
NP 12,294 12,755 12,995 10,831 9,461 8,130 7,518 38.92%
-
NP to SH 12,305 12,781 13,030 10,864 9,517 8,196 7,583 38.21%
-
Tax Rate 15.75% 15.32% 15.73% 18.17% 17.00% 17.02% 16.91% -
Total Cost 115,563 115,394 116,028 115,461 104,501 100,801 97,115 12.32%
-
Net Worth 69,407 66,178 71,021 67,937 64,702 63,770 61,466 8.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,649 5,649 5,649 4,043 4,043 4,043 4,043 25.05%
Div Payout % 45.91% 44.20% 43.36% 37.22% 42.49% 49.34% 53.33% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 69,407 66,178 71,021 67,937 64,702 63,770 61,466 8.46%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.62% 9.95% 10.07% 8.58% 8.30% 7.46% 7.19% -
ROE 17.73% 19.31% 18.35% 15.99% 14.71% 12.85% 12.34% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 79.21 79.39 79.93 78.08 70.45 64.91 64.69 14.49%
EPS 7.62 7.92 8.07 6.72 5.88 4.88 4.69 38.32%
DPS 3.50 3.50 3.50 2.50 2.50 2.41 2.50 25.22%
NAPS 0.43 0.41 0.44 0.42 0.40 0.38 0.38 8.61%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 51.09 51.21 51.56 50.47 45.54 43.53 41.81 14.33%
EPS 4.92 5.11 5.21 4.34 3.80 3.28 3.03 38.27%
DPS 2.26 2.26 2.26 1.62 1.62 1.62 1.62 24.92%
NAPS 0.2774 0.2645 0.2838 0.2715 0.2585 0.2548 0.2456 8.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.805 0.77 0.725 0.63 0.70 0.80 0.82 -
P/RPS 1.02 0.97 0.91 0.81 0.99 1.23 1.27 -13.63%
P/EPS 10.56 9.72 8.98 9.38 11.90 16.38 17.49 -28.63%
EY 9.47 10.28 11.13 10.66 8.41 6.10 5.72 40.07%
DY 4.35 4.55 4.83 3.97 3.57 3.01 3.05 26.78%
P/NAPS 1.87 1.88 1.65 1.50 1.75 2.11 2.16 -9.18%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 29/05/23 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 -
Price 0.78 0.775 0.825 0.615 0.715 0.67 0.85 -
P/RPS 0.98 0.98 1.03 0.79 1.01 1.03 1.31 -17.63%
P/EPS 10.23 9.79 10.22 9.16 12.15 13.72 18.13 -31.78%
EY 9.77 10.22 9.78 10.92 8.23 7.29 5.52 46.47%
DY 4.49 4.52 4.24 4.07 3.50 3.60 2.94 32.71%
P/NAPS 1.81 1.89 1.88 1.46 1.79 1.76 2.24 -13.28%

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