[LEESK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.26%
YoY- 69.95%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 98,327 101,024 101,269 100,031 96,969 89,156 83,756 11.27%
PBT 9,917 11,377 11,859 11,736 11,198 9,818 8,652 9.51%
Tax -1,333 -1,429 -1,454 -1,481 -1,267 -1,072 -1,002 20.93%
NP 8,584 9,948 10,405 10,255 9,931 8,746 7,650 7.97%
-
NP to SH 8,584 9,948 10,405 10,255 9,931 8,746 7,650 7.97%
-
Tax Rate 13.44% 12.56% 12.26% 12.62% 11.31% 10.92% 11.58% -
Total Cost 89,743 91,076 90,864 89,776 87,038 80,410 76,106 11.60%
-
Net Worth 53,832 52,200 53,832 52,200 50,569 48,938 45,675 11.56%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,078 4,078 4,078 4,078 2,468 2,468 2,468 39.72%
Div Payout % 47.51% 41.00% 39.19% 39.77% 24.85% 28.22% 32.26% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 53,832 52,200 53,832 52,200 50,569 48,938 45,675 11.56%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.73% 9.85% 10.27% 10.25% 10.24% 9.81% 9.13% -
ROE 15.95% 19.06% 19.33% 19.65% 19.64% 17.87% 16.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.28 61.93 62.08 61.32 59.44 54.65 51.34 11.28%
EPS 5.26 6.10 6.38 6.29 6.09 5.36 4.69 7.93%
DPS 2.50 2.50 2.50 2.50 1.50 1.51 1.51 39.90%
NAPS 0.33 0.32 0.33 0.32 0.31 0.30 0.28 11.56%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.29 40.37 40.47 39.97 38.75 35.63 33.47 11.26%
EPS 3.43 3.98 4.16 4.10 3.97 3.49 3.06 7.89%
DPS 1.63 1.63 1.63 1.63 0.99 0.99 0.99 39.39%
NAPS 0.2151 0.2086 0.2151 0.2086 0.2021 0.1956 0.1825 11.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.60 0.835 0.89 0.85 1.02 0.84 0.625 -
P/RPS 1.00 1.35 1.43 1.39 1.72 1.54 1.22 -12.40%
P/EPS 11.40 13.69 13.95 13.52 16.75 15.67 13.33 -9.89%
EY 8.77 7.30 7.17 7.40 5.97 6.38 7.50 10.98%
DY 4.17 2.99 2.81 2.94 1.47 1.80 2.42 43.68%
P/NAPS 1.82 2.61 2.70 2.66 3.29 2.80 2.23 -12.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 23/11/18 20/08/18 28/05/18 -
Price 0.60 0.70 0.91 0.975 1.03 1.05 0.935 -
P/RPS 1.00 1.13 1.47 1.59 1.73 1.92 1.82 -32.89%
P/EPS 11.40 11.48 14.27 15.51 16.92 19.58 19.94 -31.09%
EY 8.77 8.71 7.01 6.45 5.91 5.11 5.02 45.00%
DY 4.17 3.57 2.75 2.56 1.46 1.44 1.62 87.71%
P/NAPS 1.82 2.19 2.76 3.05 3.32 3.50 3.34 -33.26%

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