[LEESK] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 125.6%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 35,350 31,717 31,389 30,567 32,619 19,387 26,358 21.54%
PBT 4,237 3,088 3,711 4,385 2,052 1,251 2,109 59.01%
Tax -431 -668 -608 -719 -410 -201 -337 17.77%
NP 3,806 2,420 3,103 3,666 1,642 1,050 1,772 66.23%
-
NP to SH 3,799 2,430 3,117 3,684 1,633 1,083 1,796 64.55%
-
Tax Rate 10.17% 21.63% 16.38% 16.40% 19.98% 16.07% 15.98% -
Total Cost 31,544 29,297 28,286 26,901 30,977 18,337 24,586 18.01%
-
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,649 - - - 4,043 - - -
Div Payout % 148.71% - - - 247.63% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.77% 7.63% 9.89% 11.99% 5.03% 5.42% 6.72% -
ROE 5.35% 3.58% 4.82% 5.78% 2.66% 1.81% 3.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.90 19.61 19.41 18.21 20.17 11.99 16.30 21.69%
EPS 2.35 1.50 1.93 2.28 1.01 0.67 1.11 64.65%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.44 0.42 0.40 0.38 0.38 0.37 0.37 12.20%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.06 18.90 18.70 18.21 19.44 11.55 15.71 21.51%
EPS 2.26 1.45 1.86 2.28 0.97 0.65 1.07 64.39%
DPS 3.37 0.00 0.00 0.00 2.41 0.00 0.00 -
NAPS 0.4232 0.4048 0.3856 0.38 0.3663 0.3566 0.3566 12.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.725 0.63 0.70 0.80 0.82 0.88 0.78 -
P/RPS 3.31 3.21 3.61 4.39 4.07 7.34 4.79 -21.78%
P/EPS 30.80 41.94 36.33 36.44 81.22 131.44 70.25 -42.20%
EY 3.25 2.38 2.75 2.74 1.23 0.76 1.42 73.41%
DY 4.83 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 1.65 1.50 1.75 2.11 2.16 2.38 2.11 -15.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 0.825 0.615 0.715 0.67 0.85 0.85 0.86 -
P/RPS 3.77 3.14 3.68 3.68 4.22 7.09 5.28 -20.06%
P/EPS 35.05 40.94 37.10 30.52 84.20 126.95 77.46 -40.97%
EY 2.85 2.44 2.70 3.28 1.19 0.79 1.29 69.38%
DY 4.24 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.88 1.46 1.79 1.76 2.24 2.30 2.32 -13.04%

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