[LEESK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.43%
YoY- 11.49%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,569 65,319 70,952 78,685 78,373 76,010 76,127 -13.16%
PBT -14,761 -12,790 -12,627 865 805 931 917 -
Tax 3,734 2,238 2,222 105 115 29 27 2550.37%
NP -11,027 -10,552 -10,405 970 920 960 944 -
-
NP to SH -11,027 -10,552 -10,405 970 920 960 944 -
-
Tax Rate - - - -12.14% -14.29% -3.11% -2.94% -
Total Cost 72,596 75,871 81,357 77,715 77,453 75,050 75,183 -2.30%
-
Net Worth 22,424 23,399 21,808 33,176 38,950 32,164 31,983 -21.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,424 23,399 21,808 33,176 38,950 32,164 31,983 -21.02%
NOSH 172,500 179,999 167,757 165,882 205,000 169,285 168,333 1.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -17.91% -16.15% -14.66% 1.23% 1.17% 1.26% 1.24% -
ROE -49.17% -45.09% -47.71% 2.92% 2.36% 2.98% 2.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.69 36.29 42.29 47.43 38.23 44.90 45.22 -14.55%
EPS -6.39 -5.86 -6.20 0.58 0.45 0.57 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.20 0.19 0.19 0.19 -22.29%
Adjusted Per Share Value based on latest NOSH - 165,882
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.46 25.95 28.19 31.26 31.13 30.20 30.24 -13.15%
EPS -4.38 -4.19 -4.13 0.39 0.37 0.38 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0891 0.093 0.0866 0.1318 0.1547 0.1278 0.1271 -21.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.11 0.10 0.14 0.15 0.09 0.09 -
P/RPS 0.25 0.30 0.24 0.30 0.39 0.20 0.20 15.99%
P/EPS -1.41 -1.88 -1.61 23.94 33.42 15.87 16.05 -
EY -71.03 -53.29 -62.02 4.18 2.99 6.30 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.77 0.70 0.79 0.47 0.47 29.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 25/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.08 0.09 0.12 0.10 0.15 0.15 0.08 -
P/RPS 0.22 0.25 0.28 0.21 0.39 0.33 0.18 14.27%
P/EPS -1.25 -1.54 -1.93 17.10 33.42 26.45 14.27 -
EY -79.91 -65.14 -51.69 5.85 2.99 3.78 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.92 0.50 0.79 0.79 0.42 29.55%

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