[LEESK] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.46%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 101,651 98,327 101,024 101,269 100,031 96,969 89,156 9.11%
PBT 9,730 9,917 11,377 11,859 11,736 11,198 9,818 -0.59%
Tax -1,602 -1,333 -1,429 -1,454 -1,481 -1,267 -1,072 30.61%
NP 8,128 8,584 9,948 10,405 10,255 9,931 8,746 -4.75%
-
NP to SH 8,128 8,584 9,948 10,405 10,255 9,931 8,746 -4.75%
-
Tax Rate 16.46% 13.44% 12.56% 12.26% 12.62% 11.31% 10.92% -
Total Cost 93,523 89,743 91,076 90,864 89,776 87,038 80,410 10.56%
-
Net Worth 57,094 53,832 52,200 53,832 52,200 50,569 48,938 10.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,078 4,078 4,078 4,078 4,078 2,468 2,468 39.63%
Div Payout % 50.17% 47.51% 41.00% 39.19% 39.77% 24.85% 28.22% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 57,094 53,832 52,200 53,832 52,200 50,569 48,938 10.79%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.00% 8.73% 9.85% 10.27% 10.25% 10.24% 9.81% -
ROE 14.24% 15.95% 19.06% 19.33% 19.65% 19.64% 17.87% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 62.31 60.28 61.93 62.08 61.32 59.44 54.65 9.11%
EPS 4.98 5.26 6.10 6.38 6.29 6.09 5.36 -4.77%
DPS 2.50 2.50 2.50 2.50 2.50 1.50 1.51 39.82%
NAPS 0.35 0.33 0.32 0.33 0.32 0.31 0.30 10.79%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.38 39.06 40.13 40.23 39.74 38.52 35.42 9.10%
EPS 3.23 3.41 3.95 4.13 4.07 3.95 3.47 -4.65%
DPS 1.62 1.62 1.62 1.62 1.62 0.98 0.98 39.67%
NAPS 0.2268 0.2139 0.2074 0.2139 0.2074 0.2009 0.1944 10.79%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.61 0.60 0.835 0.89 0.85 1.02 0.84 -
P/RPS 0.98 1.00 1.35 1.43 1.39 1.72 1.54 -25.95%
P/EPS 12.24 11.40 13.69 13.95 13.52 16.75 15.67 -15.14%
EY 8.17 8.77 7.30 7.17 7.40 5.97 6.38 17.87%
DY 4.10 4.17 2.99 2.81 2.94 1.47 1.80 72.85%
P/NAPS 1.74 1.82 2.61 2.70 2.66 3.29 2.80 -27.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 23/11/18 20/08/18 -
Price 0.57 0.60 0.70 0.91 0.975 1.03 1.05 -
P/RPS 0.91 1.00 1.13 1.47 1.59 1.73 1.92 -39.12%
P/EPS 11.44 11.40 11.48 14.27 15.51 16.92 19.58 -30.04%
EY 8.74 8.77 8.71 7.01 6.45 5.91 5.11 42.87%
DY 4.39 4.17 3.57 2.75 2.56 1.46 1.44 109.82%
P/NAPS 1.63 1.82 2.19 2.76 3.05 3.32 3.50 -39.83%

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