[LEESK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.28%
YoY- 26.86%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 64,201 72,347 75,039 61,180 62,880 61,537 60,793 0.91%
PBT 5,672 5,153 4,793 1,845 1,841 2,880 1,717 22.01%
Tax -436 -141 -679 -447 -739 -820 152 -
NP 5,236 5,012 4,114 1,398 1,102 2,060 1,869 18.71%
-
NP to SH 5,236 5,012 4,114 1,398 1,102 2,060 1,869 18.71%
-
Tax Rate 7.69% 2.74% 14.17% 24.23% 40.14% 28.47% -8.85% -
Total Cost 58,965 67,335 70,925 59,782 61,778 59,477 58,924 0.01%
-
Net Worth 41,954 36,895 31,885 28,528 26,850 25,322 23,029 10.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,678 - - - - - - -
Div Payout % 32.05% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 41,954 36,895 31,885 28,528 26,850 25,322 23,029 10.50%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 164,499 0.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.16% 6.93% 5.48% 2.29% 1.75% 3.35% 3.07% -
ROE 12.48% 13.58% 12.90% 4.90% 4.10% 8.14% 8.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 38.26 43.14 44.72 36.46 37.47 36.45 36.96 0.57%
EPS 3.12 2.99 2.45 0.83 0.66 1.22 1.14 18.25%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.22 0.19 0.17 0.16 0.15 0.14 10.13%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.65 28.91 29.99 24.45 25.13 24.59 24.29 0.91%
EPS 2.09 2.00 1.64 0.56 0.44 0.82 0.75 18.60%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1474 0.1274 0.114 0.1073 0.1012 0.092 10.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.28 0.28 0.165 0.14 0.12 0.10 0.07 -
P/RPS 0.73 0.65 0.37 0.38 0.32 0.27 0.19 25.12%
P/EPS 8.97 9.37 6.73 16.81 18.27 8.19 6.16 6.45%
EY 11.14 10.67 14.86 5.95 5.47 12.20 16.23 -6.07%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.27 0.87 0.82 0.75 0.67 0.50 14.37%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 0.30 0.27 0.185 0.155 0.105 0.14 0.08 -
P/RPS 0.78 0.63 0.41 0.43 0.28 0.38 0.22 23.46%
P/EPS 9.62 9.03 7.55 18.61 15.99 11.47 7.04 5.33%
EY 10.40 11.07 13.25 5.37 6.25 8.72 14.20 -5.05%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 0.97 0.91 0.66 0.93 0.57 13.19%

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