[LEESK] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 32.81%
YoY- 127.29%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 93,328 58,024 62,924 90,432 67,500 66,420 59,116 7.90%
PBT 9,124 1,880 3,900 5,724 2,404 2,156 1,976 29.02%
Tax -880 -100 -160 -260 0 0 0 -
NP 8,244 1,780 3,740 5,464 2,404 2,156 1,976 26.86%
-
NP to SH 8,244 1,780 3,740 5,464 2,404 2,156 1,976 26.86%
-
Tax Rate 9.64% 5.32% 4.10% 4.54% 0.00% 0.00% 0.00% -
Total Cost 85,084 56,244 59,184 84,968 65,096 64,264 57,140 6.85%
-
Net Worth 45,675 41,954 38,597 33,563 28,528 26,850 25,172 10.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 45,675 41,954 38,597 33,563 28,528 26,850 25,172 10.43%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.83% 3.07% 5.94% 6.04% 3.56% 3.25% 3.34% -
ROE 18.05% 4.24% 9.69% 16.28% 8.43% 8.03% 7.85% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.21 34.58 37.50 53.89 40.22 39.58 35.23 8.41%
EPS 5.04 1.04 2.24 3.24 1.44 1.28 1.16 27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.23 0.20 0.17 0.16 0.15 10.95%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.29 23.19 25.14 36.14 26.97 26.54 23.62 7.90%
EPS 3.29 0.71 1.49 2.18 0.96 0.86 0.79 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1676 0.1542 0.1341 0.114 0.1073 0.1006 10.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.625 0.37 0.285 0.305 0.15 0.105 0.17 -
P/RPS 1.09 1.07 0.76 0.57 0.37 0.27 0.48 14.64%
P/EPS 12.37 34.88 12.79 9.37 10.47 8.17 14.44 -2.54%
EY 8.09 2.87 7.82 10.68 9.55 12.24 6.93 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.48 1.24 1.53 0.88 0.66 1.13 11.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 24/05/16 28/05/15 27/05/14 28/05/13 22/05/12 -
Price 0.935 0.35 0.305 0.29 0.145 0.135 0.14 -
P/RPS 1.63 1.01 0.81 0.54 0.36 0.34 0.40 26.36%
P/EPS 18.50 33.00 13.69 8.91 10.12 10.51 11.89 7.64%
EY 5.41 3.03 7.31 11.23 9.88 9.52 8.41 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.40 1.33 1.45 0.85 0.84 0.93 23.73%

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