[LEESK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.9%
YoY- -1485.88%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,313 55,554 53,133 56,890 74,298 70,204 63,537 -0.59%
PBT 1,529 1,346 2,053 -17,028 1,096 972 908 9.06%
Tax -26 0 0 2,762 -66 -66 -46 -9.06%
NP 1,502 1,346 2,053 -14,265 1,029 905 861 9.70%
-
NP to SH 1,502 1,346 2,053 -14,265 1,029 905 861 9.70%
-
Tax Rate 1.70% 0.00% 0.00% - 6.02% 6.79% 5.07% -
Total Cost 59,810 54,208 51,080 71,155 73,269 69,298 62,676 -0.77%
-
Net Worth 26,850 23,566 23,434 21,800 31,886 32,252 30,599 -2.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 26,850 23,566 23,434 21,800 31,886 32,252 30,599 -2.15%
NOSH 167,816 168,333 167,391 167,695 167,826 169,749 169,999 -0.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.45% 2.42% 3.86% -25.07% 1.39% 1.29% 1.36% -
ROE 5.60% 5.71% 8.76% -65.44% 3.23% 2.81% 2.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.54 33.00 31.74 33.92 44.27 41.36 37.37 -0.37%
EPS 0.89 0.80 1.23 -8.51 0.61 0.53 0.51 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.14 0.13 0.19 0.19 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 179,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.36 22.07 21.11 22.60 29.52 27.89 25.24 -0.58%
EPS 0.60 0.53 0.82 -5.67 0.41 0.36 0.34 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.0936 0.0931 0.0866 0.1267 0.1281 0.1216 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.08 0.07 0.11 0.09 0.14 0.12 -
P/RPS 0.30 0.24 0.22 0.32 0.20 0.34 0.32 -1.06%
P/EPS 12.28 10.00 5.71 -1.29 14.67 26.25 23.68 -10.35%
EY 8.14 10.00 17.52 -77.33 6.81 3.81 4.22 11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.50 0.85 0.47 0.74 0.67 0.49%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 29/11/07 21/12/06 -
Price 0.12 0.09 0.09 0.09 0.15 0.13 0.14 -
P/RPS 0.33 0.27 0.28 0.27 0.34 0.31 0.37 -1.88%
P/EPS 13.40 11.25 7.34 -1.06 24.46 24.37 27.63 -11.35%
EY 7.46 8.89 13.63 -94.52 4.09 4.10 3.62 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.64 0.69 0.79 0.68 0.78 -0.65%

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