[LEESK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.5%
YoY- -1298.59%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,751 56,618 54,694 61,569 65,319 70,952 78,685 -17.68%
PBT -449 -513 -15,010 -14,761 -12,790 -12,627 865 -
Tax 1,662 1,662 3,757 3,734 2,238 2,222 105 529.35%
NP 1,213 1,149 -11,253 -11,027 -10,552 -10,405 970 16.05%
-
NP to SH 1,213 1,149 -11,253 -11,027 -10,552 -10,405 970 16.05%
-
Tax Rate - - - - - - -12.14% -
Total Cost 57,538 55,469 65,947 72,596 75,871 81,357 77,715 -18.14%
-
Net Worth 23,955 23,569 24,266 22,424 23,399 21,808 33,176 -19.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 23,955 23,569 24,266 22,424 23,399 21,808 33,176 -19.49%
NOSH 171,111 168,354 186,666 172,500 179,999 167,757 165,882 2.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.06% 2.03% -20.57% -17.91% -16.15% -14.66% 1.23% -
ROE 5.06% 4.87% -46.37% -49.17% -45.09% -47.71% 2.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.34 33.63 29.30 35.69 36.29 42.29 47.43 -19.35%
EPS 0.71 0.68 -6.03 -6.39 -5.86 -6.20 0.58 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.20 -21.14%
Adjusted Per Share Value based on latest NOSH - 172,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.34 22.49 21.73 24.46 25.95 28.19 31.26 -17.68%
EPS 0.48 0.46 -4.47 -4.38 -4.19 -4.13 0.39 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0936 0.0964 0.0891 0.093 0.0866 0.1318 -19.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.07 0.07 0.08 0.09 0.11 0.10 0.14 -
P/RPS 0.20 0.21 0.27 0.25 0.30 0.24 0.30 -23.66%
P/EPS 9.87 10.26 -1.33 -1.41 -1.88 -1.61 23.94 -44.57%
EY 10.13 9.75 -75.35 -71.03 -53.29 -62.02 4.18 80.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.62 0.69 0.85 0.77 0.70 -20.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 24/02/10 26/11/09 27/08/09 25/05/09 -
Price 0.09 0.08 0.06 0.08 0.09 0.12 0.10 -
P/RPS 0.26 0.24 0.20 0.22 0.25 0.28 0.21 15.28%
P/EPS 12.70 11.72 -1.00 -1.25 -1.54 -1.93 17.10 -17.97%
EY 7.88 8.53 -100.47 -79.91 -65.14 -51.69 5.85 21.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.46 0.62 0.69 0.92 0.50 17.87%

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