[LEESK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 26.78%
YoY- 61.19%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 100,031 96,969 89,156 83,756 74,930 68,459 63,106 35.83%
PBT 11,736 11,198 9,818 8,652 6,841 5,501 5,124 73.49%
Tax -1,481 -1,267 -1,072 -1,002 -807 -135 -210 266.44%
NP 10,255 9,931 8,746 7,650 6,034 5,366 4,914 63.08%
-
NP to SH 10,255 9,931 8,746 7,650 6,034 5,366 4,914 63.08%
-
Tax Rate 12.62% 11.31% 10.92% 11.58% 11.80% 2.45% 4.10% -
Total Cost 89,776 87,038 80,410 76,106 68,896 63,093 58,192 33.40%
-
Net Worth 52,200 50,569 48,938 45,675 46,073 43,632 43,632 12.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,078 2,468 2,468 2,468 2,468 1,682 1,682 80.18%
Div Payout % 39.77% 24.85% 28.22% 32.26% 40.90% 31.35% 34.23% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 52,200 50,569 48,938 45,675 46,073 43,632 43,632 12.65%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.25% 10.24% 9.81% 9.13% 8.05% 7.84% 7.79% -
ROE 19.65% 19.64% 17.87% 16.75% 13.10% 12.30% 11.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.32 59.44 54.65 51.34 45.54 40.79 37.60 38.42%
EPS 6.29 6.09 5.36 4.69 3.67 3.20 2.93 66.18%
DPS 2.50 1.50 1.51 1.51 1.50 1.00 1.00 83.89%
NAPS 0.32 0.31 0.30 0.28 0.28 0.26 0.26 14.80%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.97 38.75 35.63 33.47 29.94 27.36 25.22 35.81%
EPS 4.10 3.97 3.49 3.06 2.41 2.14 1.96 63.34%
DPS 1.63 0.99 0.99 0.99 0.99 0.67 0.67 80.59%
NAPS 0.2086 0.2021 0.1956 0.1825 0.1841 0.1744 0.1744 12.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.85 1.02 0.84 0.625 0.35 0.315 0.315 -
P/RPS 1.39 1.72 1.54 1.22 0.77 0.77 0.84 39.77%
P/EPS 13.52 16.75 15.67 13.33 9.54 9.85 10.76 16.39%
EY 7.40 5.97 6.38 7.50 10.48 10.15 9.30 -14.09%
DY 2.94 1.47 1.80 2.42 4.29 3.17 3.17 -4.88%
P/NAPS 2.66 3.29 2.80 2.23 1.25 1.21 1.21 68.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 20/08/18 28/05/18 26/02/18 28/11/17 24/08/17 -
Price 0.975 1.03 1.05 0.935 0.565 0.315 0.315 -
P/RPS 1.59 1.73 1.92 1.82 1.24 0.77 0.84 52.84%
P/EPS 15.51 16.92 19.58 19.94 15.41 9.85 10.76 27.51%
EY 6.45 5.91 5.11 5.02 6.49 10.15 9.30 -21.59%
DY 2.56 1.46 1.44 1.62 2.65 3.17 3.17 -13.24%
P/NAPS 3.05 3.32 3.50 3.34 2.02 1.21 1.21 84.90%

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