[LEESK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.93%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 76,127 74,289 72,940 73,097 71,560 69,826 68,098 7.72%
PBT 917 833 837 982 968 957 934 -1.21%
Tax 27 37 30 -333 -325 -323 -319 -
NP 944 870 867 649 643 634 615 33.09%
-
NP to SH 944 870 867 649 643 634 615 33.09%
-
Tax Rate -2.94% -4.44% -3.58% 33.91% 33.57% 33.75% 34.15% -
Total Cost 75,183 73,419 72,073 72,448 70,917 69,192 67,483 7.47%
-
Net Worth 31,983 31,485 31,708 32,300 31,078 31,078 29,880 4.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 31,983 31,485 31,708 32,300 31,078 31,078 29,880 4.64%
NOSH 168,333 165,714 166,888 170,000 163,571 163,571 165,999 0.93%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.24% 1.17% 1.19% 0.89% 0.90% 0.91% 0.90% -
ROE 2.95% 2.76% 2.73% 2.01% 2.07% 2.04% 2.06% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.22 44.83 43.71 43.00 43.75 42.69 41.02 6.72%
EPS 0.56 0.53 0.52 0.38 0.39 0.39 0.37 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.24 29.51 28.98 29.04 28.43 27.74 27.05 7.72%
EPS 0.38 0.35 0.34 0.26 0.26 0.25 0.24 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1251 0.126 0.1283 0.1235 0.1235 0.1187 4.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.11 0.12 0.14 0.16 0.17 0.14 -
P/RPS 0.20 0.25 0.27 0.33 0.37 0.40 0.34 -29.81%
P/EPS 16.05 20.95 23.10 36.67 40.70 43.86 37.79 -43.52%
EY 6.23 4.77 4.33 2.73 2.46 2.28 2.65 76.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.63 0.74 0.84 0.89 0.78 -28.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 27/02/08 29/11/07 29/08/07 - - -
Price 0.08 0.11 0.10 0.13 0.12 0.00 0.00 -
P/RPS 0.18 0.25 0.23 0.30 0.27 0.00 0.00 -
P/EPS 14.27 20.95 19.25 34.05 30.53 0.00 0.00 -
EY 7.01 4.77 5.20 2.94 3.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.53 0.68 0.63 0.00 0.00 -

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