[LEESK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 18.6%
YoY- 234.18%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 83,756 62,976 65,470 80,772 61,450 64,706 62,814 4.91%
PBT 8,652 5,167 4,697 5,623 1,907 1,886 3,191 18.07%
Tax -1,002 -421 -116 -744 -447 -739 -820 3.39%
NP 7,650 4,746 4,581 4,879 1,460 1,147 2,371 21.54%
-
NP to SH 7,650 4,746 4,581 4,879 1,460 1,147 2,371 21.54%
-
Tax Rate 11.58% 8.15% 2.47% 13.23% 23.44% 39.18% 25.70% -
Total Cost 76,106 58,230 60,889 75,893 59,990 63,559 60,443 3.91%
-
Net Worth 45,675 41,954 38,401 33,563 28,528 26,850 25,172 10.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,468 1,678 - - - - - -
Div Payout % 32.26% 35.36% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 45,675 41,954 38,401 33,563 28,528 26,850 25,172 10.43%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.13% 7.54% 7.00% 6.04% 2.38% 1.77% 3.77% -
ROE 16.75% 11.31% 11.93% 14.54% 5.12% 4.27% 9.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.34 37.53 39.21 48.13 36.62 38.56 37.43 5.40%
EPS 4.69 2.83 2.74 2.91 0.87 0.68 1.41 22.16%
DPS 1.51 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.25 0.23 0.20 0.17 0.16 0.15 10.95%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.27 25.02 26.01 32.09 24.41 25.71 24.95 4.91%
EPS 3.04 1.89 1.82 1.94 0.58 0.46 0.94 21.59%
DPS 0.98 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1667 0.1526 0.1333 0.1133 0.1067 0.10 10.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.625 0.37 0.285 0.305 0.15 0.105 0.17 -
P/RPS 1.22 0.99 0.73 0.63 0.41 0.27 0.45 18.07%
P/EPS 13.33 13.08 10.39 10.49 17.24 15.36 12.03 1.72%
EY 7.50 7.64 9.63 9.53 5.80 6.51 8.31 -1.69%
DY 2.42 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.48 1.24 1.53 0.88 0.66 1.13 11.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 24/05/16 28/05/15 27/05/14 28/05/13 22/05/12 -
Price 0.935 0.35 0.305 0.29 0.145 0.135 0.14 -
P/RPS 1.82 0.93 0.78 0.60 0.40 0.35 0.37 30.39%
P/EPS 19.94 12.38 11.12 9.97 16.67 19.75 9.91 12.35%
EY 5.02 8.08 9.00 10.03 6.00 5.06 10.09 -10.97%
DY 1.62 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.40 1.33 1.45 0.85 0.84 0.93 23.73%

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