[LEESK] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 78.64%
YoY- -11.68%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 29,216 25,892 22,830 16,359 19,024 22,188 15,531 11.10%
PBT 4,041 4,228 3,690 2,319 2,410 2,446 587 37.90%
Tax -1,150 -881 -667 -186 5 -529 -347 22.09%
NP 2,891 3,347 3,023 2,133 2,415 1,917 240 51.37%
-
NP to SH 2,891 3,347 3,023 2,133 2,415 1,917 240 51.37%
-
Tax Rate 28.46% 20.84% 18.08% 8.02% -0.21% 21.63% 59.11% -
Total Cost 26,325 22,545 19,807 14,226 16,609 20,271 15,291 9.47%
-
Net Worth 57,094 52,200 46,073 41,954 36,919 31,885 29,142 11.85%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,078 4,078 2,468 1,678 - - - -
Div Payout % 141.07% 121.85% 81.65% 78.68% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 57,094 52,200 46,073 41,954 36,919 31,885 29,142 11.85%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.90% 12.93% 13.24% 13.04% 12.69% 8.64% 1.55% -
ROE 5.06% 6.41% 6.56% 5.08% 6.54% 6.01% 0.82% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.91 15.87 13.87 9.75 11.34 13.22 9.06 12.02%
EPS 1.77 2.05 1.84 1.27 1.44 1.14 0.14 52.60%
DPS 2.50 2.50 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.28 0.25 0.22 0.19 0.17 12.78%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.67 10.35 9.12 6.54 7.60 8.87 6.21 11.08%
EPS 1.16 1.34 1.21 0.85 0.97 0.77 0.10 50.42%
DPS 1.63 1.63 0.99 0.67 0.00 0.00 0.00 -
NAPS 0.2282 0.2086 0.1841 0.1676 0.1475 0.1274 0.1165 11.85%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.61 0.85 0.35 0.28 0.28 0.165 0.14 -
P/RPS 3.41 5.36 2.52 2.87 2.47 1.25 1.54 14.15%
P/EPS 34.42 41.43 19.05 22.03 19.46 14.44 110.60 -17.67%
EY 2.91 2.41 5.25 4.54 5.14 6.92 0.90 21.59%
DY 4.10 2.94 4.29 3.57 0.00 0.00 0.00 -
P/NAPS 1.74 2.66 1.25 1.12 1.27 0.87 0.82 13.35%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 23/02/17 25/02/16 25/02/15 26/02/14 -
Price 0.57 0.975 0.565 0.30 0.27 0.185 0.155 -
P/RPS 3.18 6.14 4.07 3.08 2.38 1.40 1.70 10.99%
P/EPS 32.16 47.52 30.75 23.60 18.76 16.20 122.45 -19.96%
EY 3.11 2.10 3.25 4.24 5.33 6.17 0.82 24.86%
DY 4.39 2.56 2.65 3.33 0.00 0.00 0.00 -
P/NAPS 1.63 3.05 2.02 1.20 1.23 0.97 0.91 10.19%

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