[LEESK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 18.6%
YoY- 234.18%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,347 76,083 77,606 80,772 75,039 68,382 65,360 6.98%
PBT 5,153 5,189 5,521 5,623 4,793 2,934 2,246 73.69%
Tax -141 -729 -829 -744 -679 -497 -447 -53.56%
NP 5,012 4,460 4,692 4,879 4,114 2,437 1,799 97.62%
-
NP to SH 5,012 4,460 4,692 4,879 4,114 2,437 1,799 97.62%
-
Tax Rate 2.74% 14.05% 15.02% 13.23% 14.17% 16.94% 19.90% -
Total Cost 67,335 71,623 72,914 75,893 70,925 65,945 63,561 3.90%
-
Net Worth 36,895 35,241 33,563 33,563 31,885 30,206 28,528 18.64%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 36,895 35,241 33,563 33,563 31,885 30,206 28,528 18.64%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.93% 5.86% 6.05% 6.04% 5.48% 3.56% 2.75% -
ROE 13.58% 12.66% 13.98% 14.54% 12.90% 8.07% 6.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 43.14 45.34 46.24 48.13 44.72 40.75 38.95 7.02%
EPS 2.99 2.66 2.80 2.91 2.45 1.45 1.07 98.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.20 0.19 0.18 0.17 18.69%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.91 30.40 31.01 32.28 29.99 27.33 26.12 6.98%
EPS 2.00 1.78 1.87 1.95 1.64 0.97 0.72 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1408 0.1341 0.1341 0.1274 0.1207 0.114 18.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.28 0.295 0.235 0.305 0.165 0.20 0.18 -
P/RPS 0.65 0.65 0.51 0.63 0.37 0.49 0.46 25.84%
P/EPS 9.37 11.10 8.41 10.49 6.73 13.77 16.79 -32.14%
EY 10.67 9.01 11.90 9.53 14.86 7.26 5.96 47.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.40 1.18 1.53 0.87 1.11 1.06 12.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 12/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 -
Price 0.27 0.305 0.275 0.29 0.185 0.175 0.20 -
P/RPS 0.63 0.67 0.59 0.60 0.41 0.43 0.51 15.08%
P/EPS 9.03 11.48 9.84 9.97 7.55 12.05 18.66 -38.28%
EY 11.07 8.71 10.17 10.03 13.25 8.30 5.36 61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.38 1.45 0.97 0.97 1.18 2.79%

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