[LEESK] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.2%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 89,156 83,756 74,930 68,459 63,106 62,976 64,201 24.54%
PBT 9,818 8,652 6,841 5,501 5,124 5,167 5,672 44.30%
Tax -1,072 -1,002 -807 -135 -210 -421 -436 82.46%
NP 8,746 7,650 6,034 5,366 4,914 4,746 5,236 40.91%
-
NP to SH 8,746 7,650 6,034 5,366 4,914 4,746 5,236 40.91%
-
Tax Rate 10.92% 11.58% 11.80% 2.45% 4.10% 8.15% 7.69% -
Total Cost 80,410 76,106 68,896 63,093 58,192 58,230 58,965 23.04%
-
Net Worth 48,938 45,675 46,073 43,632 43,632 41,954 41,954 10.84%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,468 2,468 2,468 1,682 1,682 1,678 1,678 29.42%
Div Payout % 28.22% 32.26% 40.90% 31.35% 34.23% 35.36% 32.05% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 48,938 45,675 46,073 43,632 43,632 41,954 41,954 10.84%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.81% 9.13% 8.05% 7.84% 7.79% 7.54% 8.16% -
ROE 17.87% 16.75% 13.10% 12.30% 11.26% 11.31% 12.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.65 51.34 45.54 40.79 37.60 37.53 38.26 26.91%
EPS 5.36 4.69 3.67 3.20 2.93 2.83 3.12 43.58%
DPS 1.51 1.51 1.50 1.00 1.00 1.00 1.00 31.71%
NAPS 0.30 0.28 0.28 0.26 0.26 0.25 0.25 12.96%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.42 33.27 29.77 27.20 25.07 25.02 25.50 24.56%
EPS 3.47 3.04 2.40 2.13 1.95 1.89 2.08 40.79%
DPS 0.98 0.98 0.98 0.67 0.67 0.67 0.67 28.94%
NAPS 0.1944 0.1815 0.183 0.1733 0.1733 0.1667 0.1667 10.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.84 0.625 0.35 0.315 0.315 0.37 0.28 -
P/RPS 1.54 1.22 0.77 0.77 0.84 0.99 0.73 64.71%
P/EPS 15.67 13.33 9.54 9.85 10.76 13.08 8.97 45.19%
EY 6.38 7.50 10.48 10.15 9.30 7.64 11.14 -31.10%
DY 1.80 2.42 4.29 3.17 3.17 2.70 3.57 -36.73%
P/NAPS 2.80 2.23 1.25 1.21 1.21 1.48 1.12 84.51%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 26/02/18 28/11/17 24/08/17 25/05/17 23/02/17 -
Price 1.05 0.935 0.565 0.315 0.315 0.35 0.30 -
P/RPS 1.92 1.82 1.24 0.77 0.84 0.93 0.78 82.60%
P/EPS 19.58 19.94 15.41 9.85 10.76 12.38 9.62 60.81%
EY 5.11 5.02 6.49 10.15 9.30 8.08 10.40 -37.81%
DY 1.44 1.62 2.65 3.17 3.17 2.86 3.33 -42.90%
P/NAPS 3.50 3.34 2.02 1.21 1.21 1.40 1.20 104.53%

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