[LEESK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 50.35%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 98,852 92,672 93,328 74,930 69,466 64,220 58,024 42.59%
PBT 10,010 8,914 9,124 6,840 4,200 2,960 1,880 204.60%
Tax -800 -760 -880 -806 -186 -230 -100 299.49%
NP 9,210 8,154 8,244 6,034 4,013 2,730 1,780 198.85%
-
NP to SH 9,210 8,154 8,244 6,034 4,013 2,730 1,780 198.85%
-
Tax Rate 7.99% 8.53% 9.64% 11.78% 4.43% 7.77% 5.32% -
Total Cost 89,641 84,518 85,084 68,896 65,453 61,490 56,244 36.40%
-
Net Worth 50,569 48,938 45,675 46,073 43,632 43,632 41,954 13.24%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 2,468 - - - -
Div Payout % - - - 40.90% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 50,569 48,938 45,675 46,073 43,632 43,632 41,954 13.24%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.32% 8.80% 8.83% 8.05% 5.78% 4.25% 3.07% -
ROE 18.21% 16.66% 18.05% 13.10% 9.20% 6.26% 4.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.60 56.81 57.21 45.54 41.39 38.27 34.58 45.30%
EPS 5.64 5.00 5.04 3.67 2.39 1.62 1.04 208.35%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.28 0.28 0.26 0.26 0.25 15.40%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.27 36.81 37.08 29.77 27.60 25.51 23.05 42.59%
EPS 3.66 3.24 3.28 2.40 1.59 1.08 0.71 198.11%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2009 0.1944 0.1815 0.183 0.1733 0.1733 0.1667 13.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.02 0.84 0.625 0.35 0.315 0.315 0.37 -
P/RPS 1.68 1.48 1.09 0.77 0.76 0.82 1.07 35.05%
P/EPS 18.06 16.80 12.37 9.54 13.17 19.36 34.88 -35.49%
EY 5.54 5.95 8.09 10.48 7.59 5.16 2.87 54.96%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 3.29 2.80 2.23 1.25 1.21 1.21 1.48 70.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 20/08/18 28/05/18 26/02/18 28/11/17 24/08/17 25/05/17 -
Price 1.03 1.05 0.935 0.565 0.315 0.315 0.35 -
P/RPS 1.70 1.85 1.63 1.24 0.76 0.82 1.01 41.45%
P/EPS 18.24 21.01 18.50 15.41 13.17 19.36 33.00 -32.62%
EY 5.48 4.76 5.41 6.49 7.59 5.16 3.03 48.38%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 3.32 3.50 3.34 2.02 1.21 1.21 1.40 77.73%

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