[LEESK] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 87.26%
YoY- 194.07%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 74,930 64,202 72,919 75,039 61,179 62,880 61,538 3.33%
PBT 6,840 5,671 5,152 4,793 1,846 1,842 2,880 15.49%
Tax -806 -436 -194 -679 -447 -739 -821 -0.30%
NP 6,034 5,235 4,958 4,114 1,399 1,103 2,059 19.60%
-
NP to SH 6,034 5,235 4,958 4,114 1,399 1,103 2,059 19.60%
-
Tax Rate 11.78% 7.69% 3.77% 14.17% 24.21% 40.12% 28.51% -
Total Cost 68,896 58,967 67,961 70,925 59,780 61,777 59,479 2.47%
-
Net Worth 46,073 41,954 36,919 31,885 28,654 26,850 25,074 10.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,468 1,678 - - - - - -
Div Payout % 40.90% 32.06% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 46,073 41,954 36,919 31,885 28,654 26,850 25,074 10.66%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,166 0.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.05% 8.15% 6.80% 5.48% 2.29% 1.75% 3.35% -
ROE 13.10% 12.48% 13.43% 12.90% 4.88% 4.11% 8.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.54 38.26 43.45 44.72 36.30 37.47 36.81 3.60%
EPS 3.67 3.12 2.95 2.45 0.83 0.66 1.23 19.96%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.22 0.19 0.17 0.16 0.15 10.95%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.77 25.50 28.97 29.81 24.30 24.98 24.45 3.33%
EPS 2.40 2.08 1.97 1.63 0.56 0.44 0.82 19.58%
DPS 0.98 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1667 0.1467 0.1267 0.1138 0.1067 0.0996 10.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.35 0.28 0.28 0.165 0.14 0.12 0.10 -
P/RPS 0.77 0.73 0.64 0.37 0.39 0.32 0.27 19.06%
P/EPS 9.54 8.98 9.48 6.73 17.16 18.26 8.12 2.71%
EY 10.48 11.14 10.55 14.86 5.83 5.48 12.32 -2.65%
DY 4.29 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.12 1.27 0.87 0.82 0.75 0.67 10.94%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 28/02/12 -
Price 0.565 0.30 0.27 0.185 0.155 0.105 0.14 -
P/RPS 1.24 0.78 0.62 0.41 0.43 0.28 0.38 21.76%
P/EPS 15.41 9.62 9.14 7.55 19.00 15.98 11.37 5.19%
EY 6.49 10.40 10.94 13.25 5.26 6.26 8.80 -4.94%
DY 2.65 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.20 1.23 0.97 0.91 0.66 0.93 13.78%

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