[LEESK] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 4.8%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 126,292 113,962 108,931 104,633 102,114 112,332 100,643 16.32%
PBT 13,236 11,399 9,797 9,048 9,389 12,520 10,567 16.18%
Tax -2,405 -1,938 -1,667 -1,530 -2,223 -2,597 -2,284 3.49%
NP 10,831 9,461 8,130 7,518 7,166 9,923 8,283 19.55%
-
NP to SH 10,864 9,517 8,196 7,583 7,236 9,994 8,350 19.16%
-
Tax Rate 18.17% 17.00% 17.02% 16.91% 23.68% 20.74% 21.61% -
Total Cost 115,461 104,501 100,801 97,115 94,948 102,409 92,360 16.03%
-
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,043 4,043 4,043 4,043 4,043 4,043 4,043 0.00%
Div Payout % 37.22% 42.49% 49.34% 53.33% 55.89% 40.46% 48.43% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 67,937 64,702 63,770 61,466 59,849 59,849 58,231 10.81%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.58% 8.30% 7.46% 7.19% 7.02% 8.83% 8.23% -
ROE 15.99% 14.71% 12.85% 12.34% 12.09% 16.70% 14.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.08 70.45 64.91 64.69 63.13 69.45 62.22 16.32%
EPS 6.72 5.88 4.88 4.69 4.47 6.18 5.16 19.23%
DPS 2.50 2.50 2.41 2.50 2.50 2.50 2.50 0.00%
NAPS 0.42 0.40 0.38 0.38 0.37 0.37 0.36 10.81%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 75.26 67.91 64.91 62.35 60.85 66.94 59.97 16.33%
EPS 6.47 5.67 4.88 4.52 4.31 5.96 4.98 19.04%
DPS 2.41 2.41 2.41 2.41 2.41 2.41 2.41 0.00%
NAPS 0.4048 0.3856 0.38 0.3663 0.3566 0.3566 0.347 10.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.63 0.70 0.80 0.82 0.88 0.78 0.88 -
P/RPS 0.81 0.99 1.23 1.27 1.39 1.12 1.41 -30.87%
P/EPS 9.38 11.90 16.38 17.49 19.67 12.62 17.05 -32.83%
EY 10.66 8.41 6.10 5.72 5.08 7.92 5.87 48.79%
DY 3.97 3.57 3.01 3.05 2.84 3.21 2.84 24.99%
P/NAPS 1.50 1.75 2.11 2.16 2.38 2.11 2.44 -27.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 -
Price 0.615 0.715 0.67 0.85 0.85 0.86 0.895 -
P/RPS 0.79 1.01 1.03 1.31 1.35 1.24 1.44 -32.95%
P/EPS 9.16 12.15 13.72 18.13 19.00 13.92 17.34 -34.62%
EY 10.92 8.23 7.29 5.52 5.26 7.18 5.77 52.94%
DY 4.07 3.50 3.60 2.94 2.94 2.91 2.79 28.59%
P/NAPS 1.46 1.79 1.76 2.24 2.30 2.32 2.49 -29.92%

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