[LEESK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.71%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 16,663 18,186 15,164 16,459 14,419 14,548 12,415 5.02%
PBT 882 1,214 526 373 186 154 90 46.26%
Tax -50 -150 -100 -21 0 0 0 -
NP 832 1,064 426 352 186 154 90 44.84%
-
NP to SH 832 1,064 426 352 186 154 90 44.84%
-
Tax Rate 5.67% 12.36% 19.01% 5.63% 0.00% 0.00% 0.00% -
Total Cost 15,831 17,122 14,738 16,107 14,233 14,394 12,325 4.25%
-
Net Worth 35,241 30,206 26,850 26,850 23,672 23,955 23,399 7.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 35,241 30,206 26,850 26,850 23,672 23,955 23,399 7.06%
NOSH 167,816 167,816 167,816 167,816 169,090 171,111 179,999 -1.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.99% 5.85% 2.81% 2.14% 1.29% 1.06% 0.72% -
ROE 2.36% 3.52% 1.59% 1.31% 0.79% 0.64% 0.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.93 10.84 9.04 9.81 8.53 8.50 6.90 6.25%
EPS 0.50 0.63 0.25 0.21 0.11 0.09 0.05 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.16 0.16 0.14 0.14 0.13 8.31%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.66 7.27 6.06 6.58 5.76 5.81 4.96 5.03%
EPS 0.33 0.43 0.17 0.14 0.07 0.06 0.04 42.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1207 0.1073 0.1073 0.0946 0.0957 0.0935 7.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.295 0.20 0.145 0.11 0.08 0.07 0.11 -
P/RPS 2.97 1.85 1.60 1.12 0.94 0.82 1.59 10.97%
P/EPS 59.50 31.54 57.12 52.44 72.73 77.78 220.00 -19.57%
EY 1.68 3.17 1.75 1.91 1.38 1.29 0.45 24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 0.91 0.69 0.57 0.50 0.85 8.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 12/11/15 27/11/14 28/11/13 27/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.305 0.175 0.145 0.12 0.09 0.09 0.09 -
P/RPS 3.07 1.61 1.60 1.22 1.06 1.06 1.30 15.39%
P/EPS 61.52 27.60 57.12 57.21 81.82 100.00 180.00 -16.37%
EY 1.63 3.62 1.75 1.75 1.22 1.00 0.56 19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 0.91 0.75 0.64 0.64 0.69 13.16%

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