[LEESK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.2%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,665 16,875 61,179 45,649 30,485 16,605 62,880 -32.83%
PBT 1,132 601 1,846 1,258 732 539 1,842 -27.78%
Tax 0 0 -447 -100 0 0 -739 -
NP 1,132 601 1,399 1,158 732 539 1,103 1.75%
-
NP to SH 1,132 601 1,399 1,158 732 539 1,103 1.75%
-
Tax Rate 0.00% 0.00% 24.21% 7.95% 0.00% 0.00% 40.12% -
Total Cost 33,533 16,274 59,780 44,491 29,753 16,066 61,777 -33.53%
-
Net Worth 28,528 28,528 28,654 26,850 26,850 26,850 26,850 4.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,528 28,528 28,654 26,850 26,850 26,850 26,850 4.13%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.27% 3.56% 2.29% 2.54% 2.40% 3.25% 1.75% -
ROE 3.97% 2.11% 4.88% 4.31% 2.73% 2.01% 4.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.66 10.06 36.30 27.20 18.17 9.89 37.47 -32.83%
EPS 0.67 0.36 0.83 0.69 0.44 0.32 0.66 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.77 6.70 24.30 18.13 12.11 6.60 24.98 -32.84%
EPS 0.45 0.24 0.56 0.46 0.29 0.21 0.44 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1133 0.1138 0.1067 0.1067 0.1067 0.1067 4.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.18 0.15 0.14 0.145 0.125 0.105 0.12 -
P/RPS 0.87 1.49 0.39 0.53 0.69 1.06 0.32 95.15%
P/EPS 26.68 41.88 17.16 21.01 28.66 32.69 18.26 28.85%
EY 3.75 2.39 5.83 4.76 3.49 3.06 5.48 -22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.82 0.91 0.78 0.66 0.75 26.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 28/05/13 27/02/13 -
Price 0.20 0.145 0.155 0.145 0.115 0.135 0.105 -
P/RPS 0.97 1.44 0.43 0.53 0.63 1.36 0.28 129.47%
P/EPS 29.65 40.49 19.00 21.01 26.36 42.03 15.98 51.16%
EY 3.37 2.47 5.26 4.76 3.79 2.38 6.26 -33.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.91 0.91 0.72 0.84 0.66 47.46%

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