[LEESK] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 50.78%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 34,212 35,350 32,619 30,100 29,216 25,892 22,830 6.97%
PBT 5,196 4,237 2,052 2,393 4,041 4,228 3,690 5.86%
Tax -1,084 -431 -410 -1,103 -1,150 -881 -667 8.42%
NP 4,112 3,806 1,642 1,290 2,891 3,347 3,023 5.25%
-
NP to SH 4,124 3,799 1,633 1,286 2,891 3,347 3,023 5.31%
-
Tax Rate 20.86% 10.17% 19.98% 46.09% 28.46% 20.84% 18.08% -
Total Cost 30,100 31,544 30,977 28,810 26,325 22,545 19,807 7.22%
-
Net Worth 75,863 71,021 61,466 58,231 57,094 52,200 46,073 8.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,649 5,649 4,043 4,043 4,078 4,078 2,468 14.79%
Div Payout % 136.99% 148.71% 247.63% 314.45% 141.07% 121.85% 81.65% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 75,863 71,021 61,466 58,231 57,094 52,200 46,073 8.66%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.02% 10.77% 5.03% 4.29% 9.90% 12.93% 13.24% -
ROE 5.44% 5.35% 2.66% 2.21% 5.06% 6.41% 6.56% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.20 21.90 20.17 18.61 17.91 15.87 13.87 7.32%
EPS 2.55 2.35 1.01 0.79 1.77 2.05 1.84 5.58%
DPS 3.50 3.50 2.50 2.50 2.50 2.50 1.50 15.15%
NAPS 0.47 0.44 0.38 0.36 0.35 0.32 0.28 9.01%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.67 14.13 13.03 12.03 11.67 10.35 9.12 6.97%
EPS 1.65 1.52 0.65 0.51 1.16 1.34 1.21 5.30%
DPS 2.26 2.26 1.62 1.62 1.63 1.63 0.99 14.74%
NAPS 0.3032 0.2838 0.2456 0.2327 0.2282 0.2086 0.1841 8.66%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.815 0.725 0.82 0.89 0.61 0.85 0.35 -
P/RPS 3.85 3.31 4.07 4.78 3.41 5.36 2.52 7.31%
P/EPS 31.90 30.80 81.22 111.95 34.42 41.43 19.05 8.96%
EY 3.13 3.25 1.23 0.89 2.91 2.41 5.25 -8.25%
DY 4.29 4.83 3.05 2.81 4.10 2.94 4.29 0.00%
P/NAPS 1.73 1.65 2.16 2.47 1.74 2.66 1.25 5.56%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 21/02/23 21/02/22 26/02/21 24/02/20 25/02/19 26/02/18 -
Price 1.19 0.825 0.85 1.11 0.57 0.975 0.565 -
P/RPS 5.61 3.77 4.22 5.97 3.18 6.14 4.07 5.49%
P/EPS 46.58 35.05 84.20 139.62 32.16 47.52 30.75 7.16%
EY 2.15 2.85 1.19 0.72 3.11 2.10 3.25 -6.65%
DY 2.94 4.24 2.94 2.25 4.39 2.56 2.65 1.74%
P/NAPS 2.53 1.88 2.24 3.08 1.63 3.05 2.02 3.82%

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