[LEESK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.7%
YoY- -1606.42%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,880 61,538 60,792 61,568 78,373 72,940 67,137 -1.08%
PBT 1,842 2,880 1,718 -14,760 599 837 890 12.87%
Tax -739 -821 152 3,733 133 30 -327 14.54%
NP 1,103 2,059 1,870 -11,027 732 867 563 11.84%
-
NP to SH 1,103 2,059 1,870 -11,027 732 867 563 11.84%
-
Tax Rate 40.12% 28.51% -8.85% - -22.20% -3.58% 36.74% -
Total Cost 61,777 59,479 58,922 72,595 77,641 72,073 66,574 -1.23%
-
Net Worth 26,850 25,074 23,585 21,819 31,609 31,942 29,805 -1.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 26,850 25,074 23,585 21,819 31,609 31,942 29,805 -1.72%
NOSH 167,816 167,166 168,468 167,842 166,363 168,117 165,588 0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.75% 3.35% 3.08% -17.91% 0.93% 1.19% 0.84% -
ROE 4.11% 8.21% 7.93% -50.54% 2.32% 2.71% 1.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.47 36.81 36.09 36.68 47.11 43.39 40.54 -1.30%
EPS 0.66 1.23 1.11 -6.57 0.44 0.52 0.34 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.19 0.19 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 172,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.13 24.59 24.29 24.60 31.32 29.15 26.83 -1.08%
EPS 0.44 0.82 0.75 -4.41 0.29 0.35 0.22 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1002 0.0942 0.0872 0.1263 0.1276 0.1191 -1.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.10 0.07 0.09 0.15 0.12 0.14 -
P/RPS 0.32 0.27 0.19 0.25 0.32 0.28 0.35 -1.48%
P/EPS 18.26 8.12 6.31 -1.37 34.09 23.27 41.18 -12.66%
EY 5.48 12.32 15.86 -73.00 2.93 4.30 2.43 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.50 0.69 0.79 0.63 0.78 -0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 24/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.105 0.14 0.08 0.08 0.15 0.10 0.16 -
P/RPS 0.28 0.38 0.22 0.22 0.32 0.23 0.39 -5.36%
P/EPS 15.98 11.37 7.21 -1.22 34.09 19.39 47.06 -16.46%
EY 6.26 8.80 13.88 -82.12 2.93 5.16 2.13 19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.93 0.57 0.62 0.79 0.53 0.89 -4.85%

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