[LEESK] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5.82%
YoY- 54.64%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 90,432 75,039 70,468 69,330 67,500 61,179 60,865 30.23%
PBT 5,724 4,793 3,129 2,264 2,404 1,846 1,677 126.86%
Tax -260 -679 -200 0 0 -447 -133 56.40%
NP 5,464 4,114 2,929 2,264 2,404 1,399 1,544 132.40%
-
NP to SH 5,464 4,114 2,929 2,264 2,404 1,399 1,544 132.40%
-
Tax Rate 4.54% 14.17% 6.39% 0.00% 0.00% 24.21% 7.93% -
Total Cost 84,968 70,925 67,538 67,066 65,096 59,780 59,321 27.09%
-
Net Worth 33,563 31,885 30,206 28,528 28,528 28,654 26,850 16.05%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 33,563 31,885 30,206 28,528 28,528 28,654 26,850 16.05%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.04% 5.48% 4.16% 3.27% 3.56% 2.29% 2.54% -
ROE 16.28% 12.90% 9.70% 7.94% 8.43% 4.88% 5.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 53.89 44.72 41.99 41.31 40.22 36.30 36.27 30.24%
EPS 3.24 2.45 1.75 1.34 1.44 0.83 0.92 131.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.17 0.17 0.17 0.16 16.05%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.93 29.81 27.99 27.54 26.82 24.30 24.18 30.24%
EPS 2.17 1.63 1.16 0.90 0.96 0.56 0.61 133.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.1267 0.12 0.1133 0.1133 0.1138 0.1067 16.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.305 0.165 0.20 0.18 0.15 0.14 0.145 -
P/RPS 0.57 0.37 0.48 0.44 0.37 0.39 0.40 26.65%
P/EPS 9.37 6.73 11.46 13.34 10.47 17.16 15.76 -29.31%
EY 10.68 14.86 8.73 7.49 9.55 5.83 6.35 41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.87 1.11 1.06 0.88 0.82 0.91 41.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 27/11/14 28/08/14 27/05/14 26/02/14 28/11/13 -
Price 0.29 0.185 0.175 0.20 0.145 0.155 0.145 -
P/RPS 0.54 0.41 0.42 0.48 0.36 0.43 0.40 22.17%
P/EPS 8.91 7.55 10.03 14.82 10.12 19.00 15.76 -31.65%
EY 11.23 13.25 9.97 6.75 9.88 5.26 6.35 46.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 0.97 1.18 0.85 0.91 0.91 36.46%

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