[LEESK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 46.28%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 100,031 74,930 64,202 72,919 75,039 61,179 62,880 8.04%
PBT 11,736 6,840 5,671 5,152 4,793 1,846 1,842 36.13%
Tax -1,480 -806 -436 -194 -679 -447 -739 12.26%
NP 10,256 6,034 5,235 4,958 4,114 1,399 1,103 44.98%
-
NP to SH 10,256 6,034 5,235 4,958 4,114 1,399 1,103 44.98%
-
Tax Rate 12.61% 11.78% 7.69% 3.77% 14.17% 24.21% 40.12% -
Total Cost 89,775 68,896 58,967 67,961 70,925 59,780 61,777 6.42%
-
Net Worth 52,200 46,073 41,954 36,919 31,885 28,654 26,850 11.71%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,078 2,468 1,678 - - - - -
Div Payout % 39.76% 40.90% 32.06% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 52,200 46,073 41,954 36,919 31,885 28,654 26,850 11.71%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.25% 8.05% 8.15% 6.80% 5.48% 2.29% 1.75% -
ROE 19.65% 13.10% 12.48% 13.43% 12.90% 4.88% 4.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.32 45.54 38.26 43.45 44.72 36.30 37.47 8.55%
EPS 6.29 3.67 3.12 2.95 2.45 0.83 0.66 45.58%
DPS 2.50 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.28 0.25 0.22 0.19 0.17 0.16 12.24%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.74 29.77 25.50 28.97 29.81 24.30 24.98 8.04%
EPS 4.07 2.40 2.08 1.97 1.63 0.56 0.44 44.86%
DPS 1.62 0.98 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.183 0.1667 0.1467 0.1267 0.1138 0.1067 11.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.85 0.35 0.28 0.28 0.165 0.14 0.12 -
P/RPS 1.39 0.77 0.73 0.64 0.37 0.39 0.32 27.72%
P/EPS 13.52 9.54 8.98 9.48 6.73 17.16 18.26 -4.88%
EY 7.40 10.48 11.14 10.55 14.86 5.83 5.48 5.13%
DY 2.94 4.29 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.25 1.12 1.27 0.87 0.82 0.75 23.47%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 -
Price 0.975 0.565 0.30 0.27 0.185 0.155 0.105 -
P/RPS 1.59 1.24 0.78 0.62 0.41 0.43 0.28 33.55%
P/EPS 15.51 15.41 9.62 9.14 7.55 19.00 15.98 -0.49%
EY 6.45 6.49 10.40 10.94 13.25 5.26 6.26 0.49%
DY 2.56 2.65 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.02 1.20 1.23 0.97 0.91 0.66 29.04%

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