[LEESK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 95.04%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 47,843 33,205 15,731 72,919 53,895 37,232 22,608 64.60%
PBT 3,352 2,058 975 5,152 2,742 1,860 1,431 76.10%
Tax -250 -150 -40 -194 -200 -150 -65 144.87%
NP 3,102 1,908 935 4,958 2,542 1,710 1,366 72.50%
-
NP to SH 3,102 1,908 935 4,958 2,542 1,710 1,366 72.50%
-
Tax Rate 7.46% 7.29% 4.10% 3.77% 7.29% 8.06% 4.54% -
Total Cost 44,741 31,297 14,796 67,961 51,353 35,522 21,242 64.09%
-
Net Worth 40,275 38,597 38,597 36,919 35,241 33,563 33,563 12.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 40,275 38,597 38,597 36,919 35,241 33,563 33,563 12.88%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.48% 5.75% 5.94% 6.80% 4.72% 4.59% 6.04% -
ROE 7.70% 4.94% 2.42% 13.43% 7.21% 5.09% 4.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.51 19.79 9.37 43.45 32.12 22.19 13.47 64.62%
EPS 1.85 1.14 0.56 2.95 1.52 1.02 0.81 73.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.21 0.20 0.20 12.88%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.01 13.19 6.25 28.97 21.41 14.79 8.98 64.64%
EPS 1.23 0.76 0.37 1.97 1.01 0.68 0.54 72.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1533 0.1533 0.1467 0.14 0.1333 0.1333 12.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.29 0.28 0.285 0.28 0.295 0.235 0.305 -
P/RPS 1.02 1.42 3.04 0.64 0.92 1.06 2.26 -41.07%
P/EPS 15.69 24.63 51.15 9.48 19.48 23.06 37.47 -43.94%
EY 6.37 4.06 1.95 10.55 5.13 4.34 2.67 78.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 1.24 1.27 1.40 1.18 1.53 -14.44%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 24/05/16 25/02/16 12/11/15 24/08/15 28/05/15 -
Price 0.275 0.285 0.305 0.27 0.305 0.275 0.29 -
P/RPS 0.96 1.44 3.25 0.62 0.95 1.24 2.15 -41.49%
P/EPS 14.88 25.07 54.74 9.14 20.14 26.99 35.63 -44.03%
EY 6.72 3.99 1.83 10.94 4.97 3.71 2.81 78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.33 1.23 1.45 1.38 1.45 -14.28%

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