[LEESK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -0.9%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 98,852 69,466 63,790 71,860 70,468 60,865 61,313 8.28%
PBT 10,010 4,200 4,469 3,656 3,129 1,677 1,529 36.75%
Tax -800 -186 -333 -266 -200 -133 -26 76.97%
NP 9,210 4,013 4,136 3,389 2,929 1,544 1,502 35.27%
-
NP to SH 9,210 4,013 4,136 3,389 2,929 1,544 1,502 35.27%
-
Tax Rate 7.99% 4.43% 7.45% 7.28% 6.39% 7.93% 1.70% -
Total Cost 89,641 65,453 59,654 68,470 67,538 59,321 59,810 6.97%
-
Net Worth 50,569 43,632 40,275 35,241 30,206 26,850 26,850 11.12%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 50,569 43,632 40,275 35,241 30,206 26,850 26,850 11.12%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.32% 5.78% 6.48% 4.72% 4.16% 2.54% 2.45% -
ROE 18.21% 9.20% 10.27% 9.62% 9.70% 5.75% 5.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.60 41.39 38.01 42.82 41.99 36.27 36.54 8.79%
EPS 5.64 2.39 2.47 2.03 1.75 0.92 0.89 36.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.24 0.21 0.18 0.16 0.16 11.64%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.50 27.76 25.49 28.72 28.16 24.32 24.50 8.28%
EPS 3.68 1.60 1.65 1.35 1.17 0.62 0.60 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2021 0.1744 0.1609 0.1408 0.1207 0.1073 0.1073 11.12%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.02 0.315 0.29 0.295 0.20 0.145 0.11 -
P/RPS 1.68 0.76 0.76 0.69 0.48 0.40 0.30 33.24%
P/EPS 18.06 13.17 11.77 14.61 11.46 15.76 12.28 6.63%
EY 5.54 7.59 8.50 6.85 8.73 6.35 8.14 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 1.21 1.21 1.40 1.11 0.91 0.69 29.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 24/11/16 12/11/15 27/11/14 28/11/13 27/11/12 -
Price 1.03 0.315 0.275 0.305 0.175 0.145 0.12 -
P/RPS 1.70 0.76 0.72 0.71 0.42 0.40 0.33 31.40%
P/EPS 18.24 13.17 11.16 15.10 10.03 15.76 13.40 5.27%
EY 5.48 7.59 8.96 6.62 9.97 6.35 7.46 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 1.21 1.15 1.45 0.97 0.91 0.75 28.12%

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