[LEESK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 95.47%
YoY- 9.11%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,924 90,432 67,500 66,420 59,116 54,008 48,488 4.43%
PBT 3,900 5,724 2,404 2,156 1,976 732 224 60.92%
Tax -160 -260 0 0 0 0 0 -
NP 3,740 5,464 2,404 2,156 1,976 732 224 59.80%
-
NP to SH 3,740 5,464 2,404 2,156 1,976 732 224 59.80%
-
Tax Rate 4.10% 4.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 59,184 84,968 65,096 64,264 57,140 53,276 48,264 3.45%
-
Net Worth 38,597 33,563 28,528 26,850 25,172 23,290 24,266 8.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 38,597 33,563 28,528 26,850 25,172 23,290 24,266 8.03%
NOSH 167,816 167,816 167,816 167,816 167,816 166,363 186,666 -1.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.94% 6.04% 3.56% 3.25% 3.34% 1.36% 0.46% -
ROE 9.69% 16.28% 8.43% 8.03% 7.85% 3.14% 0.92% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.50 53.89 40.22 39.58 35.23 32.46 25.98 6.30%
EPS 2.24 3.24 1.44 1.28 1.16 0.44 0.12 62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.17 0.16 0.15 0.14 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.00 35.93 26.82 26.39 23.48 21.46 19.26 4.43%
EPS 1.49 2.17 0.96 0.86 0.78 0.29 0.09 59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1333 0.1133 0.1067 0.10 0.0925 0.0964 8.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.305 0.15 0.105 0.17 0.09 0.08 -
P/RPS 0.76 0.57 0.37 0.27 0.48 0.28 0.31 16.10%
P/EPS 12.79 9.37 10.47 8.17 14.44 20.45 66.67 -24.03%
EY 7.82 10.68 9.55 12.24 6.93 4.89 1.50 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.53 0.88 0.66 1.13 0.64 0.62 12.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 27/05/14 28/05/13 22/05/12 26/05/11 25/05/10 -
Price 0.305 0.29 0.145 0.135 0.14 0.08 0.06 -
P/RPS 0.81 0.54 0.36 0.34 0.40 0.25 0.23 23.32%
P/EPS 13.69 8.91 10.12 10.51 11.89 18.18 50.00 -19.40%
EY 7.31 11.23 9.88 9.52 8.41 5.50 2.00 24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 0.85 0.84 0.93 0.57 0.46 19.33%

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