[LEESK] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.08%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 129,023 126,292 113,962 108,931 104,633 102,114 112,332 9.64%
PBT 15,421 13,236 11,399 9,797 9,048 9,389 12,520 14.86%
Tax -2,426 -2,405 -1,938 -1,667 -1,530 -2,223 -2,597 -4.42%
NP 12,995 10,831 9,461 8,130 7,518 7,166 9,923 19.63%
-
NP to SH 13,030 10,864 9,517 8,196 7,583 7,236 9,994 19.28%
-
Tax Rate 15.73% 18.17% 17.00% 17.02% 16.91% 23.68% 20.74% -
Total Cost 116,028 115,461 104,501 100,801 97,115 94,948 102,409 8.65%
-
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,649 4,043 4,043 4,043 4,043 4,043 4,043 24.90%
Div Payout % 43.36% 37.22% 42.49% 49.34% 53.33% 55.89% 40.46% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 71,021 67,937 64,702 63,770 61,466 59,849 59,849 12.05%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.07% 8.58% 8.30% 7.46% 7.19% 7.02% 8.83% -
ROE 18.35% 15.99% 14.71% 12.85% 12.34% 12.09% 16.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.93 78.08 70.45 64.91 64.69 63.13 69.45 9.79%
EPS 8.07 6.72 5.88 4.88 4.69 4.47 6.18 19.41%
DPS 3.50 2.50 2.50 2.41 2.50 2.50 2.50 25.06%
NAPS 0.44 0.42 0.40 0.38 0.38 0.37 0.37 12.20%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.26 50.17 45.27 43.27 41.57 40.57 44.63 9.64%
EPS 5.18 4.32 3.78 3.26 3.01 2.87 3.97 19.34%
DPS 2.24 1.61 1.61 1.61 1.61 1.61 1.61 24.55%
NAPS 0.2821 0.2699 0.257 0.2533 0.2442 0.2378 0.2378 12.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.725 0.63 0.70 0.80 0.82 0.88 0.78 -
P/RPS 0.91 0.81 0.99 1.23 1.27 1.39 1.12 -12.89%
P/EPS 8.98 9.38 11.90 16.38 17.49 19.67 12.62 -20.24%
EY 11.13 10.66 8.41 6.10 5.72 5.08 7.92 25.38%
DY 4.83 3.97 3.57 3.01 3.05 2.84 3.21 31.21%
P/NAPS 1.65 1.50 1.75 2.11 2.16 2.38 2.11 -15.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 21/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 0.825 0.615 0.715 0.67 0.85 0.85 0.86 -
P/RPS 1.03 0.79 1.01 1.03 1.31 1.35 1.24 -11.60%
P/EPS 10.22 9.16 12.15 13.72 18.13 19.00 13.92 -18.56%
EY 9.78 10.92 8.23 7.29 5.52 5.26 7.18 22.80%
DY 4.24 4.07 3.50 3.60 2.94 2.94 2.91 28.43%
P/NAPS 1.88 1.46 1.79 1.76 2.24 2.30 2.32 -13.04%

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