[LEESK] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.43%
YoY- 27.29%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 75,039 68,382 65,360 61,450 61,180 62,545 63,840 11.34%
PBT 4,793 2,934 2,246 1,907 1,845 1,952 1,799 91.84%
Tax -679 -497 -447 -447 -447 -818 -739 -5.47%
NP 4,114 2,437 1,799 1,460 1,398 1,134 1,060 146.35%
-
NP to SH 4,114 2,437 1,799 1,460 1,398 1,134 1,060 146.35%
-
Tax Rate 14.17% 16.94% 19.90% 23.44% 24.23% 41.91% 41.08% -
Total Cost 70,925 65,945 63,561 59,990 59,782 61,411 62,780 8.44%
-
Net Worth 31,885 30,206 28,528 28,528 28,528 26,850 26,850 12.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 31,885 30,206 28,528 28,528 28,528 26,850 26,850 12.10%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.48% 3.56% 2.75% 2.38% 2.29% 1.81% 1.66% -
ROE 12.90% 8.07% 6.31% 5.12% 4.90% 4.22% 3.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.72 40.75 38.95 36.62 36.46 37.27 38.04 11.35%
EPS 2.45 1.45 1.07 0.87 0.83 0.68 0.63 146.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.17 0.16 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.81 27.17 25.96 24.41 24.30 24.85 25.36 11.34%
EPS 1.63 0.97 0.71 0.58 0.56 0.45 0.42 146.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.12 0.1133 0.1133 0.1133 0.1067 0.1067 12.09%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.20 0.18 0.15 0.14 0.145 0.125 -
P/RPS 0.37 0.49 0.46 0.41 0.38 0.39 0.33 7.90%
P/EPS 6.73 13.77 16.79 17.24 16.81 21.46 19.79 -51.18%
EY 14.86 7.26 5.96 5.80 5.95 4.66 5.05 104.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.11 1.06 0.88 0.82 0.91 0.78 7.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 27/05/14 26/02/14 28/11/13 28/08/13 -
Price 0.185 0.175 0.20 0.145 0.155 0.145 0.115 -
P/RPS 0.41 0.43 0.51 0.40 0.43 0.39 0.30 23.08%
P/EPS 7.55 12.05 18.66 16.67 18.61 21.46 18.21 -44.30%
EY 13.25 8.30 5.36 6.00 5.37 4.66 5.49 79.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.18 0.85 0.91 0.91 0.72 21.91%

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