[LEESK] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.08%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 134,059 128,149 108,931 100,643 99,006 101,269 83,756 8.14%
PBT 17,494 15,062 9,797 10,567 8,704 11,859 8,652 12.43%
Tax -3,506 -2,307 -1,667 -2,284 -1,504 -1,454 -1,002 23.18%
NP 13,988 12,755 8,130 8,283 7,200 10,405 7,650 10.57%
-
NP to SH 14,003 12,781 8,196 8,350 7,200 10,405 7,650 10.59%
-
Tax Rate 20.04% 15.32% 17.02% 21.61% 17.28% 12.26% 11.58% -
Total Cost 120,071 115,394 100,801 92,360 91,806 90,864 76,106 7.88%
-
Net Worth 80,678 66,178 63,770 58,231 51,761 53,832 45,675 9.93%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 5,649 5,649 4,043 4,043 4,078 4,078 2,468 14.78%
Div Payout % 40.34% 44.20% 49.34% 48.43% 56.64% 39.19% 32.26% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 80,678 66,178 63,770 58,231 51,761 53,832 45,675 9.93%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.43% 9.95% 7.46% 8.23% 7.27% 10.27% 9.13% -
ROE 17.36% 19.31% 12.85% 14.34% 13.91% 19.33% 16.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 83.08 79.39 64.91 62.22 61.21 62.08 51.34 8.34%
EPS 8.68 7.92 4.88 5.16 4.45 6.38 4.69 10.79%
DPS 3.50 3.50 2.41 2.50 2.50 2.50 1.51 15.02%
NAPS 0.50 0.41 0.38 0.36 0.32 0.33 0.28 10.13%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.26 50.91 43.27 39.98 39.33 40.23 33.27 8.15%
EPS 5.56 5.08 3.26 3.32 2.86 4.13 3.04 10.57%
DPS 2.24 2.24 1.61 1.61 1.62 1.62 0.98 14.75%
NAPS 0.3205 0.2629 0.2533 0.2313 0.2056 0.2139 0.1815 9.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.92 0.77 0.80 0.88 0.495 0.89 0.625 -
P/RPS 1.11 0.97 1.23 1.41 0.81 1.43 1.22 -1.56%
P/EPS 10.60 9.72 16.38 17.05 11.12 13.95 13.33 -3.74%
EY 9.43 10.28 6.10 5.87 8.99 7.17 7.50 3.88%
DY 3.80 4.55 3.01 2.84 5.05 2.81 2.42 7.80%
P/NAPS 1.84 1.88 2.11 2.44 1.55 2.70 2.23 -3.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 23/05/22 24/05/21 12/06/20 27/05/19 28/05/18 -
Price 1.03 0.775 0.67 0.895 0.545 0.91 0.935 -
P/RPS 1.24 0.98 1.03 1.44 0.89 1.47 1.82 -6.18%
P/EPS 11.87 9.79 13.72 17.34 12.24 14.27 19.94 -8.27%
EY 8.43 10.22 7.29 5.77 8.17 7.01 5.02 9.01%
DY 3.40 4.52 3.60 2.79 4.59 2.75 1.62 13.13%
P/NAPS 2.06 1.89 1.76 2.49 1.70 2.76 3.34 -7.73%

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