[LEESK] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.69%
YoY- 72.52%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 108,931 104,633 102,114 112,332 100,643 96,299 95,415 9.24%
PBT 9,797 9,048 9,389 12,520 10,567 8,309 9,957 -1.07%
Tax -1,667 -1,530 -2,223 -2,597 -2,284 -1,797 -1,844 -6.51%
NP 8,130 7,518 7,166 9,923 8,283 6,512 8,113 0.13%
-
NP to SH 8,196 7,583 7,236 9,994 8,350 6,562 8,167 0.23%
-
Tax Rate 17.02% 16.91% 23.68% 20.74% 21.61% 21.63% 18.52% -
Total Cost 100,801 97,115 94,948 102,409 92,360 89,787 87,302 10.06%
-
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 4,043 4,043 4,043 4,043 4,043 4,043 4,078 -0.57%
Div Payout % 49.34% 53.33% 55.89% 40.46% 48.43% 61.63% 49.94% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 63,770 61,466 59,849 59,849 58,231 58,231 56,614 8.26%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.46% 7.19% 7.02% 8.83% 8.23% 6.76% 8.50% -
ROE 12.85% 12.34% 12.09% 16.70% 14.34% 11.27% 14.43% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.91 64.69 63.13 69.45 62.22 59.53 58.99 6.58%
EPS 4.88 4.69 4.47 6.18 5.16 4.06 5.05 -2.25%
DPS 2.41 2.50 2.50 2.50 2.50 2.50 2.50 -2.41%
NAPS 0.38 0.38 0.37 0.37 0.36 0.36 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.91 62.35 60.85 66.94 59.97 57.38 56.86 9.23%
EPS 4.88 4.52 4.31 5.96 4.98 3.91 4.87 0.13%
DPS 2.41 2.41 2.41 2.41 2.41 2.41 2.43 -0.54%
NAPS 0.38 0.3663 0.3566 0.3566 0.347 0.347 0.3374 8.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.80 0.82 0.88 0.78 0.88 0.89 0.50 -
P/RPS 1.23 1.27 1.39 1.12 1.41 1.49 0.85 27.96%
P/EPS 16.38 17.49 19.67 12.62 17.05 21.94 9.90 39.93%
EY 6.10 5.72 5.08 7.92 5.87 4.56 10.10 -28.57%
DY 3.01 3.05 2.84 3.21 2.84 2.81 5.00 -28.72%
P/NAPS 2.11 2.16 2.38 2.11 2.44 2.47 1.43 29.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 26/02/21 23/11/20 -
Price 0.67 0.85 0.85 0.86 0.895 1.11 0.645 -
P/RPS 1.03 1.31 1.35 1.24 1.44 1.86 1.09 -3.70%
P/EPS 13.72 18.13 19.00 13.92 17.34 27.36 12.77 4.90%
EY 7.29 5.52 5.26 7.18 5.77 3.65 7.83 -4.65%
DY 3.60 2.94 2.94 2.91 2.79 2.25 3.88 -4.87%
P/NAPS 1.76 2.24 2.30 2.32 2.49 3.08 1.84 -2.92%

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