[LEESK] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 36.63%
YoY- 363.15%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 105,076 87,700 98,280 93,328 58,024 62,924 90,432 2.53%
PBT 14,544 5,512 9,616 9,124 1,880 3,900 5,724 16.79%
Tax -2,328 -380 -772 -880 -100 -160 -260 44.05%
NP 12,216 5,132 8,844 8,244 1,780 3,740 5,464 14.33%
-
NP to SH 12,284 5,132 8,844 8,244 1,780 3,740 5,464 14.44%
-
Tax Rate 16.01% 6.89% 8.03% 9.64% 5.32% 4.10% 4.54% -
Total Cost 92,860 82,568 89,436 85,084 56,244 59,184 84,968 1.48%
-
Net Worth 58,231 51,761 53,832 45,675 41,954 38,597 33,563 9.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 58,231 51,761 53,832 45,675 41,954 38,597 33,563 9.60%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.63% 5.85% 9.00% 8.83% 3.07% 5.94% 6.04% -
ROE 21.10% 9.91% 16.43% 18.05% 4.24% 9.69% 16.28% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.96 54.22 60.25 57.21 34.58 37.50 53.89 3.15%
EPS 7.60 3.12 5.44 5.04 1.04 2.24 3.24 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.32 0.33 0.28 0.25 0.23 0.20 10.28%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 41.74 34.84 39.04 37.08 23.05 25.00 35.93 2.52%
EPS 4.88 2.04 3.51 3.28 0.71 1.49 2.17 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2056 0.2139 0.1815 0.1667 0.1533 0.1333 9.61%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.88 0.495 0.89 0.625 0.37 0.285 0.305 -
P/RPS 1.35 0.91 1.48 1.09 1.07 0.76 0.57 15.43%
P/EPS 11.59 15.60 16.42 12.37 34.88 12.79 9.37 3.60%
EY 8.63 6.41 6.09 8.09 2.87 7.82 10.68 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.55 2.70 2.23 1.48 1.24 1.53 8.08%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 12/06/20 27/05/19 28/05/18 25/05/17 24/05/16 28/05/15 -
Price 0.895 0.545 0.91 0.935 0.35 0.305 0.29 -
P/RPS 1.38 1.01 1.51 1.63 1.01 0.81 0.54 16.91%
P/EPS 11.79 17.18 16.78 18.50 33.00 13.69 8.91 4.77%
EY 8.49 5.82 5.96 5.41 3.03 7.31 11.23 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.70 2.76 3.34 1.40 1.33 1.45 9.42%

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