[LEESK] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 19.94%
YoY- 71.83%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 128,846 127,857 128,149 129,023 126,292 113,962 108,931 11.83%
PBT 15,934 14,593 15,062 15,421 13,236 11,399 9,797 38.25%
Tax -2,609 -2,299 -2,307 -2,426 -2,405 -1,938 -1,667 34.76%
NP 13,325 12,294 12,755 12,995 10,831 9,461 8,130 38.96%
-
NP to SH 13,326 12,305 12,781 13,030 10,864 9,517 8,196 38.23%
-
Tax Rate 16.37% 15.75% 15.32% 15.73% 18.17% 17.00% 17.02% -
Total Cost 115,521 115,563 115,394 116,028 115,461 104,501 100,801 9.50%
-
Net Worth 72,635 69,407 66,178 71,021 67,937 64,702 63,770 9.05%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,649 5,649 5,649 5,649 4,043 4,043 4,043 24.95%
Div Payout % 42.39% 45.91% 44.20% 43.36% 37.22% 42.49% 49.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 72,635 69,407 66,178 71,021 67,937 64,702 63,770 9.05%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.34% 9.62% 9.95% 10.07% 8.58% 8.30% 7.46% -
ROE 18.35% 17.73% 19.31% 18.35% 15.99% 14.71% 12.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 79.82 79.21 79.39 79.93 78.08 70.45 64.91 14.76%
EPS 8.26 7.62 7.92 8.07 6.72 5.88 4.88 41.98%
DPS 3.50 3.50 3.50 3.50 2.50 2.50 2.41 28.21%
NAPS 0.45 0.43 0.41 0.44 0.42 0.40 0.38 11.92%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 51.19 50.79 50.91 51.26 50.17 45.27 43.27 11.84%
EPS 5.29 4.89 5.08 5.18 4.32 3.78 3.26 38.04%
DPS 2.24 2.24 2.24 2.24 1.61 1.61 1.61 24.60%
NAPS 0.2886 0.2757 0.2629 0.2821 0.2699 0.257 0.2533 9.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.76 0.805 0.77 0.725 0.63 0.70 0.80 -
P/RPS 0.95 1.02 0.97 0.91 0.81 0.99 1.23 -15.80%
P/EPS 9.21 10.56 9.72 8.98 9.38 11.90 16.38 -31.85%
EY 10.86 9.47 10.28 11.13 10.66 8.41 6.10 46.84%
DY 4.61 4.35 4.55 4.83 3.97 3.57 3.01 32.83%
P/NAPS 1.69 1.87 1.88 1.65 1.50 1.75 2.11 -13.74%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 21/08/23 29/05/23 21/02/23 21/11/22 22/08/22 23/05/22 -
Price 0.755 0.78 0.775 0.825 0.615 0.715 0.67 -
P/RPS 0.95 0.98 0.98 1.03 0.79 1.01 1.03 -5.24%
P/EPS 9.14 10.23 9.79 10.22 9.16 12.15 13.72 -23.70%
EY 10.93 9.77 10.22 9.78 10.92 8.23 7.29 30.96%
DY 4.64 4.49 4.52 4.24 4.07 3.50 3.60 18.41%
P/NAPS 1.68 1.81 1.89 1.88 1.46 1.79 1.76 -3.05%

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