[LEESK] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 16.12%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 128,149 129,023 126,292 113,962 108,931 104,633 102,114 16.36%
PBT 15,062 15,421 13,236 11,399 9,797 9,048 9,389 37.07%
Tax -2,307 -2,426 -2,405 -1,938 -1,667 -1,530 -2,223 2.50%
NP 12,755 12,995 10,831 9,461 8,130 7,518 7,166 46.92%
-
NP to SH 12,781 13,030 10,864 9,517 8,196 7,583 7,236 46.17%
-
Tax Rate 15.32% 15.73% 18.17% 17.00% 17.02% 16.91% 23.68% -
Total Cost 115,394 116,028 115,461 104,501 100,801 97,115 94,948 13.89%
-
Net Worth 66,178 71,021 67,937 64,702 63,770 61,466 59,849 6.93%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,649 5,649 4,043 4,043 4,043 4,043 4,043 25.00%
Div Payout % 44.20% 43.36% 37.22% 42.49% 49.34% 53.33% 55.89% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 66,178 71,021 67,937 64,702 63,770 61,466 59,849 6.93%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.95% 10.07% 8.58% 8.30% 7.46% 7.19% 7.02% -
ROE 19.31% 18.35% 15.99% 14.71% 12.85% 12.34% 12.09% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 79.39 79.93 78.08 70.45 64.91 64.69 63.13 16.52%
EPS 7.92 8.07 6.72 5.88 4.88 4.69 4.47 46.47%
DPS 3.50 3.50 2.50 2.50 2.41 2.50 2.50 25.17%
NAPS 0.41 0.44 0.42 0.40 0.38 0.38 0.37 7.08%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 76.36 76.88 75.26 67.91 64.91 62.35 60.85 16.35%
EPS 7.62 7.76 6.47 5.67 4.88 4.52 4.31 46.26%
DPS 3.37 3.37 2.41 2.41 2.41 2.41 2.41 25.07%
NAPS 0.3944 0.4232 0.4048 0.3856 0.38 0.3663 0.3566 6.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.77 0.725 0.63 0.70 0.80 0.82 0.88 -
P/RPS 0.97 0.91 0.81 0.99 1.23 1.27 1.39 -21.34%
P/EPS 9.72 8.98 9.38 11.90 16.38 17.49 19.67 -37.52%
EY 10.28 11.13 10.66 8.41 6.10 5.72 5.08 60.05%
DY 4.55 4.83 3.97 3.57 3.01 3.05 2.84 36.95%
P/NAPS 1.88 1.65 1.50 1.75 2.11 2.16 2.38 -14.56%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 -
Price 0.775 0.825 0.615 0.715 0.67 0.85 0.85 -
P/RPS 0.98 1.03 0.79 1.01 1.03 1.31 1.35 -19.24%
P/EPS 9.79 10.22 9.16 12.15 13.72 18.13 19.00 -35.75%
EY 10.22 9.78 10.92 8.23 7.29 5.52 5.26 55.77%
DY 4.52 4.24 4.07 3.50 3.60 2.94 2.94 33.24%
P/NAPS 1.89 1.88 1.46 1.79 1.76 2.24 2.30 -12.27%

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