[LEESK] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.18%
YoY- 51.06%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 46,336 32,110 33,205 37,232 34,665 30,485 29,525 7.79%
PBT 4,457 1,480 2,058 1,860 1,132 732 775 33.83%
Tax -380 -115 -150 -150 0 0 0 -
NP 4,077 1,365 1,908 1,710 1,132 732 775 31.86%
-
NP to SH 4,077 1,365 1,908 1,710 1,132 732 775 31.86%
-
Tax Rate 8.53% 7.77% 7.29% 8.06% 0.00% 0.00% 0.00% -
Total Cost 42,259 30,745 31,297 35,522 33,533 29,753 28,750 6.62%
-
Net Worth 48,938 43,632 38,597 33,563 28,528 26,850 26,850 10.51%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 48,938 43,632 38,597 33,563 28,528 26,850 26,850 10.51%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.80% 4.25% 5.75% 4.59% 3.27% 2.40% 2.62% -
ROE 8.33% 3.13% 4.94% 5.09% 3.97% 2.73% 2.89% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.40 19.13 19.79 22.19 20.66 18.17 17.59 8.30%
EPS 2.50 0.81 1.14 1.02 0.67 0.44 0.46 32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.23 0.20 0.17 0.16 0.16 11.03%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.52 12.83 13.27 14.88 13.85 12.18 11.80 7.79%
EPS 1.63 0.55 0.76 0.68 0.45 0.29 0.31 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1956 0.1744 0.1542 0.1341 0.114 0.1073 0.1073 10.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 0.315 0.28 0.235 0.18 0.125 0.14 -
P/RPS 2.96 1.65 1.42 1.06 0.87 0.69 0.80 24.35%
P/EPS 33.61 38.73 24.63 23.06 26.68 28.66 30.32 1.73%
EY 2.98 2.58 4.06 4.34 3.75 3.49 3.30 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.21 1.22 1.18 1.06 0.78 0.88 21.26%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 24/08/17 24/08/16 24/08/15 28/08/14 28/08/13 28/08/12 -
Price 1.05 0.315 0.285 0.275 0.20 0.115 0.12 -
P/RPS 3.70 1.65 1.44 1.24 0.97 0.63 0.68 32.60%
P/EPS 42.01 38.73 25.07 26.99 29.65 26.36 25.98 8.33%
EY 2.38 2.58 3.99 3.71 3.37 3.79 3.85 -7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.21 1.24 1.38 1.18 0.72 0.75 29.25%

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