[LEESK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.45%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 93,674 61,957 30,567 104,633 72,014 52,627 26,269 133.22%
PBT 11,185 8,097 4,385 9,048 6,995 5,745 3,636 111.37%
Tax -1,996 -1,328 -719 -1,530 -1,119 -919 -582 127.24%
NP 9,189 6,769 3,666 7,518 5,876 4,826 3,054 108.27%
-
NP to SH 9,231 6,801 3,684 7,583 5,950 4,867 3,071 108.13%
-
Tax Rate 17.85% 16.40% 16.40% 16.91% 16.00% 16.00% 16.01% -
Total Cost 84,485 55,188 26,901 97,115 66,138 47,801 23,215 136.41%
-
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 4,043 - 4,043 - - - -
Div Payout % - 59.46% - 53.33% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.81% 10.93% 11.99% 7.19% 8.16% 9.17% 11.63% -
ROE 13.59% 10.51% 5.78% 12.34% 9.94% 8.13% 5.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 57.91 38.30 18.21 64.69 44.52 32.54 16.24 133.22%
EPS 5.71 4.20 2.28 4.69 3.68 3.01 1.90 108.11%
DPS 0.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.38 0.37 0.37 0.36 10.81%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.21 24.61 12.14 41.57 28.61 20.91 10.44 133.15%
EPS 3.67 2.70 1.46 3.01 2.36 1.93 1.22 108.24%
DPS 0.00 1.61 0.00 1.61 0.00 0.00 0.00 -
NAPS 0.2699 0.257 0.2533 0.2442 0.2378 0.2378 0.2313 10.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.63 0.70 0.80 0.82 0.88 0.78 0.88 -
P/RPS 1.09 1.83 4.39 1.27 1.98 2.40 5.42 -65.64%
P/EPS 11.04 16.65 36.44 17.49 23.92 25.92 46.35 -61.54%
EY 9.06 6.01 2.74 5.72 4.18 3.86 2.16 159.85%
DY 0.00 3.57 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 1.50 1.75 2.11 2.16 2.38 2.11 2.44 -27.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 -
Price 0.615 0.715 0.67 0.85 0.85 0.86 0.895 -
P/RPS 1.06 1.87 3.68 1.31 1.91 2.64 5.51 -66.64%
P/EPS 10.78 17.01 30.52 18.13 23.11 28.58 47.14 -62.57%
EY 9.28 5.88 3.28 5.52 4.33 3.50 2.12 167.35%
DY 0.00 3.50 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.46 1.79 1.76 2.24 2.30 2.32 2.49 -29.92%

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