[LEESK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 52.9%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,313 59,050 59,116 61,538 55,554 54,496 54,008 8.80%
PBT 1,529 1,550 1,976 2,880 1,346 1,648 732 63.18%
Tax -26 0 0 -821 0 0 0 -
NP 1,502 1,550 1,976 2,059 1,346 1,648 732 61.26%
-
NP to SH 1,502 1,550 1,976 2,059 1,346 1,648 732 61.26%
-
Tax Rate 1.70% 0.00% 0.00% 28.51% 0.00% 0.00% 0.00% -
Total Cost 59,810 57,500 57,140 59,479 54,208 52,848 53,276 7.99%
-
Net Worth 26,850 26,850 25,172 25,074 23,566 23,542 23,290 9.91%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,850 26,850 25,172 25,074 23,566 23,542 23,290 9.91%
NOSH 167,816 167,816 167,816 167,166 168,333 168,163 166,363 0.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.45% 2.62% 3.34% 3.35% 2.42% 3.02% 1.36% -
ROE 5.60% 5.77% 7.85% 8.21% 5.71% 7.00% 3.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.54 35.19 35.23 36.81 33.00 32.41 32.46 8.18%
EPS 0.89 0.92 1.16 1.23 0.80 0.98 0.44 59.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.14 0.14 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 168,813
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.50 23.60 23.62 24.59 22.20 21.78 21.58 8.80%
EPS 0.60 0.62 0.79 0.82 0.54 0.66 0.29 62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1073 0.1006 0.1002 0.0942 0.0941 0.0931 9.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.11 0.14 0.17 0.10 0.08 0.10 0.09 -
P/RPS 0.30 0.40 0.48 0.27 0.24 0.31 0.28 4.69%
P/EPS 12.28 15.16 14.44 8.12 10.00 10.20 20.45 -28.75%
EY 8.14 6.60 6.93 12.32 10.00 9.80 4.89 40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.88 1.13 0.67 0.57 0.71 0.64 5.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 22/05/12 28/02/12 22/11/11 25/08/11 26/05/11 -
Price 0.12 0.12 0.14 0.14 0.09 0.08 0.08 -
P/RPS 0.33 0.34 0.40 0.38 0.27 0.25 0.25 20.27%
P/EPS 13.40 12.99 11.89 11.37 11.25 8.16 18.18 -18.35%
EY 7.46 7.70 8.41 8.80 8.89 12.25 5.50 22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.93 0.93 0.64 0.57 0.57 20.01%

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