[LEESK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.5%
YoY- 12.8%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 124,661 124,898 96,018 88,265 96,580 98,852 69,466 10.23%
PBT 15,596 14,913 9,326 7,888 7,584 10,010 4,200 24.42%
Tax -2,904 -2,661 -1,492 -946 -601 -800 -186 58.06%
NP 12,692 12,252 7,834 6,941 6,982 9,210 4,013 21.14%
-
NP to SH 12,702 12,308 7,933 7,033 6,982 9,210 4,013 21.16%
-
Tax Rate 18.62% 17.84% 16.00% 11.99% 7.92% 7.99% 4.43% -
Total Cost 111,969 112,646 88,184 81,324 89,597 89,641 65,453 9.35%
-
Net Worth 72,635 67,937 59,849 56,614 53,832 50,569 43,632 8.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 72,635 67,937 59,849 56,614 53,832 50,569 43,632 8.86%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.18% 9.81% 8.16% 7.86% 7.23% 9.32% 5.78% -
ROE 17.49% 18.12% 13.26% 12.42% 12.97% 18.21% 9.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 77.23 77.21 59.36 54.57 59.21 60.60 41.39 10.95%
EPS 7.87 7.61 4.91 4.35 4.28 5.64 2.39 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.37 0.35 0.33 0.31 0.26 9.56%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.52 49.62 38.14 35.06 38.37 39.27 27.60 10.22%
EPS 5.05 4.89 3.15 2.79 2.77 3.66 1.59 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2886 0.2699 0.2378 0.2249 0.2139 0.2009 0.1733 8.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.76 0.63 0.88 0.50 0.60 1.02 0.315 -
P/RPS 0.98 0.82 1.48 0.92 1.01 1.68 0.76 4.32%
P/EPS 9.66 8.28 17.94 11.50 14.02 18.06 13.17 -5.03%
EY 10.35 12.08 5.57 8.70 7.13 5.54 7.59 5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.50 2.38 1.43 1.82 3.29 1.21 5.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 21/11/22 22/11/21 23/11/20 25/11/19 23/11/18 28/11/17 -
Price 0.755 0.615 0.85 0.645 0.60 1.03 0.315 -
P/RPS 0.98 0.80 1.43 1.18 1.01 1.70 0.76 4.32%
P/EPS 9.59 8.08 17.33 14.83 14.02 18.24 13.17 -5.14%
EY 10.42 12.37 5.77 6.74 7.13 5.48 7.59 5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.46 2.30 1.84 1.82 3.32 1.21 5.61%

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