[LEESK] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.28%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 68,382 65,360 61,450 61,180 62,545 63,840 64,706 3.74%
PBT 2,934 2,246 1,907 1,845 1,952 1,799 1,886 34.22%
Tax -497 -447 -447 -447 -818 -739 -739 -23.22%
NP 2,437 1,799 1,460 1,398 1,134 1,060 1,147 65.19%
-
NP to SH 2,437 1,799 1,460 1,398 1,134 1,060 1,147 65.19%
-
Tax Rate 16.94% 19.90% 23.44% 24.23% 41.91% 41.08% 39.18% -
Total Cost 65,945 63,561 59,990 59,782 61,411 62,780 63,559 2.48%
-
Net Worth 30,206 28,528 28,528 28,528 26,850 26,850 26,850 8.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 30,206 28,528 28,528 28,528 26,850 26,850 26,850 8.16%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.56% 2.75% 2.38% 2.29% 1.81% 1.66% 1.77% -
ROE 8.07% 6.31% 5.12% 4.90% 4.22% 3.95% 4.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.75 38.95 36.62 36.46 37.27 38.04 38.56 3.74%
EPS 1.45 1.07 0.87 0.83 0.68 0.63 0.68 65.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.16 0.16 0.16 8.16%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.33 26.12 24.56 24.45 24.99 25.51 25.86 3.75%
EPS 0.97 0.72 0.58 0.56 0.45 0.42 0.46 64.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.114 0.114 0.114 0.1073 0.1073 0.1073 8.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.20 0.18 0.15 0.14 0.145 0.125 0.105 -
P/RPS 0.49 0.46 0.41 0.38 0.39 0.33 0.27 48.72%
P/EPS 13.77 16.79 17.24 16.81 21.46 19.79 15.36 -7.01%
EY 7.26 5.96 5.80 5.95 4.66 5.05 6.51 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 0.88 0.82 0.91 0.78 0.66 41.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 28/05/13 -
Price 0.175 0.20 0.145 0.155 0.145 0.115 0.135 -
P/RPS 0.43 0.51 0.40 0.43 0.39 0.30 0.35 14.69%
P/EPS 12.05 18.66 16.67 18.61 21.46 18.21 19.75 -28.04%
EY 8.30 5.36 6.00 5.37 4.66 5.49 5.06 39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.18 0.85 0.91 0.91 0.72 0.84 10.05%

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