[LEESK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.5%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 127,029 124,661 124,898 96,018 88,265 96,580 98,852 4.26%
PBT 11,221 15,596 14,913 9,326 7,888 7,584 10,010 1.91%
Tax -2,134 -2,904 -2,661 -1,492 -946 -601 -800 17.74%
NP 9,086 12,692 12,252 7,834 6,941 6,982 9,210 -0.22%
-
NP to SH 9,101 12,702 12,308 7,933 7,033 6,982 9,210 -0.19%
-
Tax Rate 19.02% 18.62% 17.84% 16.00% 11.99% 7.92% 7.99% -
Total Cost 117,942 111,969 112,646 88,184 81,324 89,597 89,641 4.67%
-
Net Worth 120,903 72,635 67,937 59,849 56,614 53,832 50,569 15.62%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 120,903 72,635 67,937 59,849 56,614 53,832 50,569 15.62%
NOSH 251,881 167,816 167,816 167,816 167,816 167,816 167,816 6.99%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.15% 10.18% 9.81% 8.16% 7.86% 7.23% 9.32% -
ROE 7.53% 17.49% 18.12% 13.26% 12.42% 12.97% 18.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.43 77.23 77.21 59.36 54.57 59.21 60.60 -3.01%
EPS 3.61 7.87 7.61 4.91 4.35 4.28 5.64 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.42 0.37 0.35 0.33 0.31 7.55%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.76 49.81 49.91 38.37 35.27 38.59 39.50 4.26%
EPS 3.64 5.08 4.92 3.17 2.81 2.79 3.68 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4831 0.2903 0.2715 0.2392 0.2262 0.2151 0.2021 15.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.52 0.76 0.63 0.88 0.50 0.60 1.02 -
P/RPS 1.03 0.98 0.82 1.48 0.92 1.01 1.68 -7.82%
P/EPS 14.39 9.66 8.28 17.94 11.50 14.02 18.06 -3.71%
EY 6.95 10.35 12.08 5.57 8.70 7.13 5.54 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.69 1.50 2.38 1.43 1.82 3.29 -16.92%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 27/11/23 21/11/22 22/11/21 23/11/20 25/11/19 23/11/18 -
Price 0.53 0.755 0.615 0.85 0.645 0.60 1.03 -
P/RPS 1.05 0.98 0.80 1.43 1.18 1.01 1.70 -7.70%
P/EPS 14.67 9.59 8.08 17.33 14.83 14.02 18.24 -3.56%
EY 6.82 10.42 12.37 5.77 6.74 7.13 5.48 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.68 1.46 2.30 1.84 1.82 3.32 -16.80%

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