[LEESK] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 47.01%
YoY- -2.97%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 92,672 93,328 74,930 69,466 64,220 58,024 64,202 27.80%
PBT 8,914 9,124 6,840 4,200 2,960 1,880 5,671 35.30%
Tax -760 -880 -806 -186 -230 -100 -436 44.98%
NP 8,154 8,244 6,034 4,013 2,730 1,780 5,235 34.47%
-
NP to SH 8,154 8,244 6,034 4,013 2,730 1,780 5,235 34.47%
-
Tax Rate 8.53% 9.64% 11.78% 4.43% 7.77% 5.32% 7.69% -
Total Cost 84,518 85,084 68,896 65,453 61,490 56,244 58,967 27.20%
-
Net Worth 48,938 45,675 46,073 43,632 43,632 41,954 41,954 10.84%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 2,468 - - - 1,678 -
Div Payout % - - 40.90% - - - 32.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 48,938 45,675 46,073 43,632 43,632 41,954 41,954 10.84%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.80% 8.83% 8.05% 5.78% 4.25% 3.07% 8.15% -
ROE 16.66% 18.05% 13.10% 9.20% 6.26% 4.24% 12.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.81 57.21 45.54 41.39 38.27 34.58 38.26 30.24%
EPS 5.00 5.04 3.67 2.39 1.62 1.04 3.12 37.06%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.30 0.28 0.28 0.26 0.26 0.25 0.25 12.96%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.81 37.08 29.77 27.60 25.51 23.05 25.50 27.81%
EPS 3.24 3.28 2.40 1.59 1.08 0.71 2.08 34.48%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.67 -
NAPS 0.1944 0.1815 0.183 0.1733 0.1733 0.1667 0.1667 10.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.84 0.625 0.35 0.315 0.315 0.37 0.28 -
P/RPS 1.48 1.09 0.77 0.76 0.82 1.07 0.73 60.39%
P/EPS 16.80 12.37 9.54 13.17 19.36 34.88 8.98 52.00%
EY 5.95 8.09 10.48 7.59 5.16 2.87 11.14 -34.24%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.57 -
P/NAPS 2.80 2.23 1.25 1.21 1.21 1.48 1.12 84.51%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 26/02/18 28/11/17 24/08/17 25/05/17 23/02/17 -
Price 1.05 0.935 0.565 0.315 0.315 0.35 0.30 -
P/RPS 1.85 1.63 1.24 0.76 0.82 1.01 0.78 78.13%
P/EPS 21.01 18.50 15.41 13.17 19.36 33.00 9.62 68.57%
EY 4.76 5.41 6.49 7.59 5.16 3.03 10.40 -40.69%
DY 0.00 0.00 2.65 0.00 0.00 0.00 3.33 -
P/NAPS 3.50 3.34 2.02 1.21 1.21 1.40 1.20 104.53%

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