[LEESK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.42%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 30,485 16,605 62,880 45,985 29,525 14,779 61,538 -37.41%
PBT 732 539 1,842 1,147 775 494 2,880 -59.90%
Tax 0 0 -739 -20 0 0 -821 -
NP 732 539 1,103 1,127 775 494 2,059 -49.84%
-
NP to SH 732 539 1,103 1,127 775 494 2,059 -49.84%
-
Tax Rate 0.00% 0.00% 40.12% 1.74% 0.00% 0.00% 28.51% -
Total Cost 29,753 16,066 61,777 44,858 28,750 14,285 59,479 -37.01%
-
Net Worth 26,850 26,850 26,850 26,850 26,850 25,172 25,074 4.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 26,850 26,850 26,850 26,850 26,850 25,172 25,074 4.67%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,166 0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.40% 3.25% 1.75% 2.45% 2.62% 3.34% 3.35% -
ROE 2.73% 2.01% 4.11% 4.20% 2.89% 1.96% 8.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.17 9.89 37.47 27.40 17.59 8.81 36.81 -37.56%
EPS 0.44 0.32 0.66 0.67 0.46 0.29 1.23 -49.63%
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 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.11 6.60 24.98 18.27 11.73 5.87 24.45 -37.42%
EPS 0.29 0.21 0.44 0.45 0.31 0.20 0.82 -50.02%
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 0.10 0.0996 4.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.105 0.12 0.11 0.14 0.17 0.10 -
P/RPS 0.69 1.06 0.32 0.40 0.80 1.93 0.27 87.02%
P/EPS 28.66 32.69 18.26 16.38 30.32 57.75 8.12 131.99%
EY 3.49 3.06 5.48 6.11 3.30 1.73 12.32 -56.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 0.75 0.69 0.88 1.13 0.67 10.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 27/02/13 27/11/12 28/08/12 22/05/12 28/02/12 -
Price 0.115 0.135 0.105 0.12 0.12 0.14 0.14 -
P/RPS 0.63 1.36 0.28 0.44 0.68 1.59 0.38 40.12%
P/EPS 26.36 42.03 15.98 17.87 25.98 47.56 11.37 75.25%
EY 3.79 2.38 6.26 5.60 3.85 2.10 8.80 -42.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.66 0.75 0.75 0.93 0.93 -15.69%

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