[LEESK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.6%
YoY- -46.43%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,865 60,970 66,420 62,880 61,313 59,050 59,116 1.96%
PBT 1,677 1,464 2,156 1,842 1,529 1,550 1,976 -10.35%
Tax -133 0 0 -739 -26 0 0 -
NP 1,544 1,464 2,156 1,103 1,502 1,550 1,976 -15.15%
-
NP to SH 1,544 1,464 2,156 1,103 1,502 1,550 1,976 -15.15%
-
Tax Rate 7.93% 0.00% 0.00% 40.12% 1.70% 0.00% 0.00% -
Total Cost 59,321 59,506 64,264 61,777 59,810 57,500 57,140 2.52%
-
Net Worth 26,850 26,850 26,850 26,850 26,850 26,850 25,172 4.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 26,850 26,850 26,850 26,850 26,850 26,850 25,172 4.39%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.54% 2.40% 3.25% 1.75% 2.45% 2.62% 3.34% -
ROE 5.75% 5.45% 8.03% 4.11% 5.60% 5.77% 7.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.27 36.33 39.58 37.47 36.54 35.19 35.23 1.95%
EPS 0.92 0.88 1.28 0.66 0.89 0.92 1.16 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.16 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.18 24.22 26.39 24.98 24.36 23.46 23.48 1.97%
EPS 0.61 0.58 0.86 0.44 0.60 0.62 0.78 -15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1067 0.1067 0.1067 0.1067 0.1067 0.10 4.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.145 0.125 0.105 0.12 0.11 0.14 0.17 -
P/RPS 0.40 0.34 0.27 0.32 0.30 0.40 0.48 -11.43%
P/EPS 15.76 14.33 8.17 18.26 12.28 15.16 14.44 5.99%
EY 6.35 6.98 12.24 5.48 8.14 6.60 6.93 -5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.66 0.75 0.69 0.88 1.13 -13.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 22/05/12 -
Price 0.145 0.115 0.135 0.105 0.12 0.12 0.14 -
P/RPS 0.40 0.32 0.34 0.28 0.33 0.34 0.40 0.00%
P/EPS 15.76 13.18 10.51 15.98 13.40 12.99 11.89 20.64%
EY 6.35 7.59 9.52 6.26 7.46 7.70 8.41 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.84 0.66 0.75 0.75 0.93 -1.43%

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