[LEESK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.46%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,790 71,860 70,468 60,865 61,313 55,554 53,133 3.09%
PBT 4,469 3,656 3,129 1,677 1,529 1,346 2,053 13.82%
Tax -333 -266 -200 -133 -26 0 0 -
NP 4,136 3,389 2,929 1,544 1,502 1,346 2,053 12.37%
-
NP to SH 4,136 3,389 2,929 1,544 1,502 1,346 2,053 12.37%
-
Tax Rate 7.45% 7.28% 6.39% 7.93% 1.70% 0.00% 0.00% -
Total Cost 59,654 68,470 67,538 59,321 59,810 54,208 51,080 2.61%
-
Net Worth 40,275 35,241 30,206 26,850 26,850 23,566 23,434 9.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 40,275 35,241 30,206 26,850 26,850 23,566 23,434 9.43%
NOSH 167,816 167,816 167,816 167,816 167,816 168,333 167,391 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.48% 4.72% 4.16% 2.54% 2.45% 2.42% 3.86% -
ROE 10.27% 9.62% 9.70% 5.75% 5.60% 5.71% 8.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.01 42.82 41.99 36.27 36.54 33.00 31.74 3.04%
EPS 2.47 2.03 1.75 0.92 0.89 0.80 1.23 12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.18 0.16 0.16 0.14 0.14 9.39%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.34 28.55 27.99 24.18 24.36 22.07 21.11 3.08%
EPS 1.64 1.35 1.16 0.61 0.60 0.53 0.82 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.12 0.1067 0.1067 0.0936 0.0931 9.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.29 0.295 0.20 0.145 0.11 0.08 0.07 -
P/RPS 0.76 0.69 0.48 0.40 0.30 0.24 0.22 22.92%
P/EPS 11.77 14.61 11.46 15.76 12.28 10.00 5.71 12.79%
EY 8.50 6.85 8.73 6.35 8.14 10.00 17.52 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.11 0.91 0.69 0.57 0.50 15.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 12/11/15 27/11/14 28/11/13 27/11/12 22/11/11 24/11/10 -
Price 0.275 0.305 0.175 0.145 0.12 0.09 0.09 -
P/RPS 0.72 0.71 0.42 0.40 0.33 0.27 0.28 17.03%
P/EPS 11.16 15.10 10.03 15.76 13.40 11.25 7.34 7.22%
EY 8.96 6.62 9.97 6.35 7.46 8.89 13.63 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.97 0.91 0.75 0.64 0.64 10.25%

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