[LEESK] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -20.76%
YoY- 239.16%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 122,268 104,633 96,018 105,254 105,076 96,299 88,265 24.28%
PBT 17,540 9,048 9,326 11,490 14,544 8,309 7,888 70.44%
Tax -2,876 -1,530 -1,492 -1,838 -2,328 -1,812 -946 110.00%
NP 14,664 7,518 7,834 9,652 12,216 6,497 6,941 64.72%
-
NP to SH 14,736 7,583 7,933 9,734 12,284 6,561 7,033 63.81%
-
Tax Rate 16.40% 16.91% 16.00% 16.00% 16.01% 21.81% 11.99% -
Total Cost 107,604 97,115 88,184 95,602 92,860 89,802 81,324 20.54%
-
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 4,043 - - - 4,043 - -
Div Payout % - 53.33% - - - 61.64% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.99% 7.19% 8.16% 9.17% 11.63% 6.75% 7.86% -
ROE 23.11% 12.34% 13.26% 16.26% 21.10% 11.27% 12.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 72.86 64.69 59.36 65.07 64.96 59.53 54.57 21.27%
EPS 9.12 4.69 4.91 6.02 7.60 4.06 4.35 63.88%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.38 0.38 0.37 0.37 0.36 0.36 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.57 41.57 38.14 41.81 41.74 38.26 35.06 24.29%
EPS 5.85 3.01 3.15 3.87 4.88 2.61 2.79 63.89%
DPS 0.00 1.61 0.00 0.00 0.00 1.61 0.00 -
NAPS 0.2533 0.2442 0.2378 0.2378 0.2313 0.2313 0.2249 8.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.80 0.82 0.88 0.78 0.88 0.89 0.50 -
P/RPS 1.10 1.27 1.48 1.20 1.35 1.49 0.92 12.66%
P/EPS 9.11 17.49 17.94 12.96 11.59 21.94 11.50 -14.39%
EY 10.98 5.72 5.57 7.72 8.63 4.56 8.70 16.80%
DY 0.00 3.05 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 2.11 2.16 2.38 2.11 2.44 2.47 1.43 29.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 26/02/21 23/11/20 -
Price 0.67 0.85 0.85 0.86 0.895 1.11 0.645 -
P/RPS 0.92 1.31 1.43 1.32 1.38 1.86 1.18 -15.30%
P/EPS 7.63 18.13 17.33 14.29 11.79 27.37 14.83 -35.81%
EY 13.11 5.52 5.77 7.00 8.49 3.65 6.74 55.88%
DY 0.00 2.94 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.76 2.24 2.30 2.32 2.49 3.08 1.84 -2.92%

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