[LEESK] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.42%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 128,149 108,931 100,643 99,006 101,269 83,756 62,976 12.56%
PBT 15,062 9,797 10,567 8,704 11,859 8,652 5,167 19.51%
Tax -2,307 -1,667 -2,284 -1,504 -1,454 -1,002 -421 32.76%
NP 12,755 8,130 8,283 7,200 10,405 7,650 4,746 17.90%
-
NP to SH 12,781 8,196 8,350 7,200 10,405 7,650 4,746 17.94%
-
Tax Rate 15.32% 17.02% 21.61% 17.28% 12.26% 11.58% 8.15% -
Total Cost 115,394 100,801 92,360 91,806 90,864 76,106 58,230 12.06%
-
Net Worth 66,178 63,770 58,231 51,761 53,832 45,675 41,954 7.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,649 4,043 4,043 4,078 4,078 2,468 1,678 22.41%
Div Payout % 44.20% 49.34% 48.43% 56.64% 39.19% 32.26% 35.36% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 66,178 63,770 58,231 51,761 53,832 45,675 41,954 7.88%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.95% 7.46% 8.23% 7.27% 10.27% 9.13% 7.54% -
ROE 19.31% 12.85% 14.34% 13.91% 19.33% 16.75% 11.31% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 79.39 64.91 62.22 61.21 62.08 51.34 37.53 13.29%
EPS 7.92 4.88 5.16 4.45 6.38 4.69 2.83 18.70%
DPS 3.50 2.41 2.50 2.50 2.50 1.51 1.00 23.20%
NAPS 0.41 0.38 0.36 0.32 0.33 0.28 0.25 8.59%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 51.21 43.53 40.22 39.56 40.47 33.47 25.17 12.56%
EPS 5.11 3.28 3.34 2.88 4.16 3.06 1.90 17.91%
DPS 2.26 1.62 1.62 1.63 1.63 0.99 0.67 22.45%
NAPS 0.2645 0.2548 0.2327 0.2068 0.2151 0.1825 0.1676 7.89%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.77 0.80 0.88 0.495 0.89 0.625 0.37 -
P/RPS 0.97 1.23 1.41 0.81 1.43 1.22 0.99 -0.33%
P/EPS 9.72 16.38 17.05 11.12 13.95 13.33 13.08 -4.82%
EY 10.28 6.10 5.87 8.99 7.17 7.50 7.64 5.06%
DY 4.55 3.01 2.84 5.05 2.81 2.42 2.70 9.08%
P/NAPS 1.88 2.11 2.44 1.55 2.70 2.23 1.48 4.06%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 23/05/22 24/05/21 12/06/20 27/05/19 28/05/18 25/05/17 -
Price 0.775 0.67 0.895 0.545 0.91 0.935 0.35 -
P/RPS 0.98 1.03 1.44 0.89 1.47 1.82 0.93 0.87%
P/EPS 9.79 13.72 17.34 12.24 14.27 19.94 12.38 -3.83%
EY 10.22 7.29 5.77 8.17 7.01 5.02 8.08 3.99%
DY 4.52 3.60 2.79 4.59 2.75 1.62 2.86 7.92%
P/NAPS 1.89 1.76 2.49 1.70 2.76 3.34 1.40 5.12%

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