[LEESK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.2%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 47,843 53,895 52,851 45,649 45,985 41,666 39,850 3.09%
PBT 3,352 2,742 2,347 1,258 1,147 1,010 1,540 13.82%
Tax -250 -200 -150 -100 -20 0 0 -
NP 3,102 2,542 2,197 1,158 1,127 1,010 1,540 12.36%
-
NP to SH 3,102 2,542 2,197 1,158 1,127 1,010 1,540 12.36%
-
Tax Rate 7.46% 7.29% 6.39% 7.95% 1.74% 0.00% 0.00% -
Total Cost 44,741 51,353 50,654 44,491 44,858 40,656 38,310 2.61%
-
Net Worth 40,275 35,241 30,206 26,850 26,850 23,566 23,434 9.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 40,275 35,241 30,206 26,850 26,850 23,566 23,434 9.43%
NOSH 167,816 167,816 167,816 167,816 167,816 168,333 167,391 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.48% 4.72% 4.16% 2.54% 2.45% 2.42% 3.86% -
ROE 7.70% 7.21% 7.27% 4.31% 4.20% 4.29% 6.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.51 32.12 31.49 27.20 27.40 24.75 23.81 3.04%
EPS 1.85 1.52 1.31 0.69 0.67 0.60 0.92 12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.18 0.16 0.16 0.14 0.14 9.39%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.12 21.54 21.12 18.24 18.38 16.65 15.92 3.09%
EPS 1.24 1.02 0.88 0.46 0.45 0.40 0.62 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.1408 0.1207 0.1073 0.1073 0.0942 0.0936 9.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.29 0.295 0.20 0.145 0.11 0.08 0.07 -
P/RPS 1.02 0.92 0.64 0.53 0.40 0.32 0.29 23.29%
P/EPS 15.69 19.48 15.28 21.01 16.38 13.33 7.61 12.80%
EY 6.37 5.13 6.55 4.76 6.11 7.50 13.14 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.11 0.91 0.69 0.57 0.50 15.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 12/11/15 27/11/14 28/11/13 27/11/12 22/11/11 24/11/10 -
Price 0.275 0.305 0.175 0.145 0.12 0.09 0.09 -
P/RPS 0.96 0.95 0.56 0.53 0.44 0.36 0.38 16.68%
P/EPS 14.88 20.14 13.37 21.01 17.87 15.00 9.78 7.23%
EY 6.72 4.97 7.48 4.76 5.60 6.67 10.22 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.97 0.91 0.75 0.64 0.64 10.25%

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