[LEESK] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 68.81%
YoY- 194.28%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,083 77,606 80,772 75,039 68,382 65,360 61,450 15.28%
PBT 5,189 5,521 5,623 4,793 2,934 2,246 1,907 94.78%
Tax -729 -829 -744 -679 -497 -447 -447 38.51%
NP 4,460 4,692 4,879 4,114 2,437 1,799 1,460 110.39%
-
NP to SH 4,460 4,692 4,879 4,114 2,437 1,799 1,460 110.39%
-
Tax Rate 14.05% 15.02% 13.23% 14.17% 16.94% 19.90% 23.44% -
Total Cost 71,623 72,914 75,893 70,925 65,945 63,561 59,990 12.53%
-
Net Worth 35,241 33,563 33,563 31,885 30,206 28,528 28,528 15.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 35,241 33,563 33,563 31,885 30,206 28,528 28,528 15.11%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.86% 6.05% 6.04% 5.48% 3.56% 2.75% 2.38% -
ROE 12.66% 13.98% 14.54% 12.90% 8.07% 6.31% 5.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 45.34 46.24 48.13 44.72 40.75 38.95 36.62 15.28%
EPS 2.66 2.80 2.91 2.45 1.45 1.07 0.87 110.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.18 0.17 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.40 31.01 32.28 29.99 27.33 26.12 24.56 15.26%
EPS 1.78 1.87 1.95 1.64 0.97 0.72 0.58 111.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1341 0.1341 0.1274 0.1207 0.114 0.114 15.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.295 0.235 0.305 0.165 0.20 0.18 0.15 -
P/RPS 0.65 0.51 0.63 0.37 0.49 0.46 0.41 35.92%
P/EPS 11.10 8.41 10.49 6.73 13.77 16.79 17.24 -25.41%
EY 9.01 11.90 9.53 14.86 7.26 5.96 5.80 34.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.53 0.87 1.11 1.06 0.88 36.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 27/05/14 -
Price 0.305 0.275 0.29 0.185 0.175 0.20 0.145 -
P/RPS 0.67 0.59 0.60 0.41 0.43 0.51 0.40 40.99%
P/EPS 11.48 9.84 9.97 7.55 12.05 18.66 16.67 -21.99%
EY 8.71 10.17 10.03 13.25 8.30 5.36 6.00 28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.38 1.45 0.97 0.97 1.18 0.85 42.72%

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