[LEESK] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -6.72%
YoY- -19.28%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 96,018 105,254 105,076 96,299 88,265 73,188 87,700 6.22%
PBT 9,326 11,490 14,544 8,309 7,888 3,068 5,512 41.94%
Tax -1,492 -1,838 -2,328 -1,812 -946 -268 -380 148.67%
NP 7,834 9,652 12,216 6,497 6,941 2,800 5,132 32.54%
-
NP to SH 7,933 9,734 12,284 6,561 7,033 2,870 5,132 33.65%
-
Tax Rate 16.00% 16.00% 16.01% 21.81% 11.99% 8.74% 6.89% -
Total Cost 88,184 95,602 92,860 89,802 81,324 70,388 82,568 4.48%
-
Net Worth 59,849 59,849 58,231 58,231 56,614 53,379 51,761 10.15%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,043 - - - -
Div Payout % - - - 61.64% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 59,849 59,849 58,231 58,231 56,614 53,379 51,761 10.15%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.16% 9.17% 11.63% 6.75% 7.86% 3.83% 5.85% -
ROE 13.26% 16.26% 21.10% 11.27% 12.42% 5.38% 9.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.36 65.07 64.96 59.53 54.57 45.25 54.22 6.21%
EPS 4.91 6.02 7.60 4.06 4.35 1.74 3.12 35.25%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.36 0.35 0.33 0.32 10.15%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.14 41.81 41.74 38.26 35.06 29.07 34.84 6.21%
EPS 3.15 3.87 4.88 2.61 2.79 1.14 2.04 33.55%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 0.2378 0.2378 0.2313 0.2313 0.2249 0.2121 0.2056 10.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.88 0.78 0.88 0.89 0.50 0.535 0.495 -
P/RPS 1.48 1.20 1.35 1.49 0.92 1.18 0.91 38.25%
P/EPS 17.94 12.96 11.59 21.94 11.50 30.15 15.60 9.75%
EY 5.57 7.72 8.63 4.56 8.70 3.32 6.41 -8.93%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 2.38 2.11 2.44 2.47 1.43 1.62 1.55 33.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 24/05/21 26/02/21 23/11/20 24/08/20 12/06/20 -
Price 0.85 0.86 0.895 1.11 0.645 0.49 0.545 -
P/RPS 1.43 1.32 1.38 1.86 1.18 1.08 1.01 26.06%
P/EPS 17.33 14.29 11.79 27.37 14.83 27.62 17.18 0.58%
EY 5.77 7.00 8.49 3.65 6.74 3.62 5.82 -0.57%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 2.30 2.32 2.49 3.08 1.84 1.48 1.70 22.30%

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