[LEESK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -44.38%
YoY- 251.23%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 61,906 59,578 59,563 58,516 58,002 41,515 27,885 69.93%
PBT 1,433 1,509 1,870 2,458 4,002 2,643 772 50.86%
Tax -95 -485 -571 -616 -690 -422 -290 -52.38%
NP 1,338 1,024 1,299 1,842 3,312 2,221 482 97.15%
-
NP to SH 1,338 1,024 1,299 1,842 3,312 2,221 482 97.15%
-
Tax Rate 6.63% 32.14% 30.53% 25.06% 17.24% 15.97% 37.56% -
Total Cost 60,568 58,554 58,264 56,674 54,690 39,294 27,403 69.43%
-
Net Worth 30,763 29,519 29,630 28,900 0 28,570 28,460 5.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 30,763 29,519 29,630 28,900 0 28,570 28,460 5.30%
NOSH 170,909 163,999 164,615 169,999 179,999 168,064 167,413 1.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.16% 1.72% 2.18% 3.15% 5.71% 5.35% 1.73% -
ROE 4.35% 3.47% 4.38% 6.37% 0.00% 7.77% 1.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.22 36.33 36.18 34.42 32.22 24.70 16.66 67.58%
EPS 0.78 0.62 0.79 1.08 1.84 1.32 0.29 93.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.00 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.59 23.67 23.66 23.25 23.04 16.49 11.08 69.89%
EPS 0.53 0.41 0.52 0.73 1.32 0.88 0.19 97.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1173 0.1177 0.1148 0.00 0.1135 0.1131 5.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.11 0.14 0.17 0.30 0.38 0.43 0.33 -
P/RPS 0.30 0.39 0.47 0.87 1.18 1.74 1.98 -71.48%
P/EPS 14.05 22.42 21.54 27.69 20.65 32.54 114.62 -75.22%
EY 7.12 4.46 4.64 3.61 4.84 3.07 0.87 304.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.78 0.94 1.76 0.00 2.53 1.94 -53.66%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 16/11/05 25/08/05 20/05/05 25/02/05 24/11/04 25/08/04 -
Price 0.14 0.10 0.17 0.14 0.34 0.40 0.38 -
P/RPS 0.39 0.28 0.47 0.41 1.06 1.62 2.28 -69.08%
P/EPS 17.88 16.02 21.54 12.92 18.48 30.27 131.99 -73.52%
EY 5.59 6.24 4.64 7.74 5.41 3.30 0.76 276.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.94 0.82 0.00 2.35 2.24 -50.40%

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