[LEESK] YoY Cumulative 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- 22.25%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 95,272 93,496 93,674 72,014 66,199 72,435 74,139 4.26%
PBT 8,416 11,697 11,185 6,995 5,916 5,688 7,508 1.91%
Tax -1,601 -2,178 -1,996 -1,119 -710 -451 -600 17.75%
NP 6,815 9,519 9,189 5,876 5,206 5,237 6,908 -0.22%
-
NP to SH 6,826 9,527 9,231 5,950 5,275 5,237 6,908 -0.19%
-
Tax Rate 19.02% 18.62% 17.85% 16.00% 12.00% 7.93% 7.99% -
Total Cost 88,457 83,977 84,485 66,138 60,993 67,198 67,231 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 5.65% 13.12% 13.59% 9.94% 9.32% 9.73% 13.66% -
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 37.82 57.92 57.91 44.52 40.93 44.40 45.45 -3.01%
EPS 2.71 5.90 5.71 3.68 3.26 3.21 4.23 -7.14%
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 38.07 37.36 37.43 28.78 26.45 28.95 29.63 4.26%
EPS 2.73 3.81 3.69 2.38 2.11 2.09 2.76 -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 1.37 1.31 1.09 1.98 1.22 1.35 2.24 -7.86%
P/EPS 19.19 12.88 11.04 23.92 15.33 18.69 24.09 -3.71%
EY 5.21 7.77 9.06 4.18 6.52 5.35 4.15 3.86%
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 1.40 1.30 1.06 1.91 1.58 1.35 2.27 -7.73%
P/EPS 19.56 12.79 10.78 23.11 19.78 18.69 24.32 -3.56%
EY 5.11 7.82 9.28 4.33 5.06 5.35 4.11 3.69%
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