[LEESK] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 97.07%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 35,350 32,619 30,100 29,216 25,892 22,830 16,359 13.69%
PBT 4,237 2,052 2,393 4,041 4,228 3,690 2,319 10.56%
Tax -431 -410 -1,103 -1,150 -881 -667 -186 15.02%
NP 3,806 1,642 1,290 2,891 3,347 3,023 2,133 10.12%
-
NP to SH 3,799 1,633 1,286 2,891 3,347 3,023 2,133 10.09%
-
Tax Rate 10.17% 19.98% 46.09% 28.46% 20.84% 18.08% 8.02% -
Total Cost 31,544 30,977 28,810 26,325 22,545 19,807 14,226 14.18%
-
Net Worth 71,021 61,466 58,231 57,094 52,200 46,073 41,954 9.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,649 4,043 4,043 4,078 4,078 2,468 1,678 22.41%
Div Payout % 148.71% 247.63% 314.45% 141.07% 121.85% 81.65% 78.68% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 71,021 61,466 58,231 57,094 52,200 46,073 41,954 9.16%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.77% 5.03% 4.29% 9.90% 12.93% 13.24% 13.04% -
ROE 5.35% 2.66% 2.21% 5.06% 6.41% 6.56% 5.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 21.90 20.17 18.61 17.91 15.87 13.87 9.75 14.43%
EPS 2.35 1.01 0.79 1.77 2.05 1.84 1.27 10.79%
DPS 3.50 2.50 2.50 2.50 2.50 1.50 1.00 23.20%
NAPS 0.44 0.38 0.36 0.35 0.32 0.28 0.25 9.87%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.04 12.96 11.96 11.61 10.29 9.07 6.50 13.68%
EPS 1.51 0.65 0.51 1.15 1.33 1.20 0.85 10.04%
DPS 2.24 1.61 1.61 1.62 1.62 0.98 0.67 22.27%
NAPS 0.2821 0.2442 0.2313 0.2268 0.2074 0.183 0.1667 9.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.725 0.82 0.89 0.61 0.85 0.35 0.28 -
P/RPS 3.31 4.07 4.78 3.41 5.36 2.52 2.87 2.40%
P/EPS 30.80 81.22 111.95 34.42 41.43 19.05 22.03 5.74%
EY 3.25 1.23 0.89 2.91 2.41 5.25 4.54 -5.41%
DY 4.83 3.05 2.81 4.10 2.94 4.29 3.57 5.16%
P/NAPS 1.65 2.16 2.47 1.74 2.66 1.25 1.12 6.66%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 21/02/22 26/02/21 24/02/20 25/02/19 26/02/18 23/02/17 -
Price 0.825 0.85 1.11 0.57 0.975 0.565 0.30 -
P/RPS 3.77 4.22 5.97 3.18 6.14 4.07 3.08 3.42%
P/EPS 35.05 84.20 139.62 32.16 47.52 30.75 23.60 6.81%
EY 2.85 1.19 0.72 3.11 2.10 3.25 4.24 -6.40%
DY 4.24 2.94 2.25 4.39 2.56 2.65 3.33 4.10%
P/NAPS 1.88 2.24 3.08 1.63 3.05 2.02 1.20 7.76%

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