[LEESK] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 94.33%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 144,176 118,772 122,268 105,076 87,700 98,280 93,328 7.51%
PBT 18,508 16,104 17,540 14,544 5,512 9,616 9,124 12.49%
Tax -3,376 -2,400 -2,876 -2,328 -380 -772 -880 25.09%
NP 15,132 13,704 14,664 12,216 5,132 8,844 8,244 10.64%
-
NP to SH 15,148 13,740 14,736 12,284 5,132 8,844 8,244 10.66%
-
Tax Rate 18.24% 14.90% 16.40% 16.01% 6.89% 8.03% 9.64% -
Total Cost 129,044 105,068 107,604 92,860 82,568 89,436 85,084 7.18%
-
Net Worth 80,678 66,178 63,770 58,231 51,761 53,832 45,675 9.93%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 80,678 66,178 63,770 58,231 51,761 53,832 45,675 9.93%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.50% 11.54% 11.99% 11.63% 5.85% 9.00% 8.83% -
ROE 18.78% 20.76% 23.11% 21.10% 9.91% 16.43% 18.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 89.35 73.58 72.86 64.96 54.22 60.25 57.21 7.70%
EPS 9.40 8.52 9.12 7.60 3.12 5.44 5.04 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.41 0.38 0.36 0.32 0.33 0.28 10.13%
Adjusted Per Share Value based on latest NOSH - 167,816
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 57.28 47.18 48.57 41.74 34.84 39.04 37.08 7.50%
EPS 6.02 5.46 5.85 4.88 2.04 3.51 3.28 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3205 0.2629 0.2533 0.2313 0.2056 0.2139 0.1815 9.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.92 0.77 0.80 0.88 0.495 0.89 0.625 -
P/RPS 1.03 1.05 1.10 1.35 0.91 1.48 1.09 -0.93%
P/EPS 9.80 9.05 9.11 11.59 15.60 16.42 12.37 -3.80%
EY 10.20 11.06 10.98 8.63 6.41 6.09 8.09 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.88 2.11 2.44 1.55 2.70 2.23 -3.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 23/05/22 24/05/21 12/06/20 27/05/19 28/05/18 -
Price 1.03 0.775 0.67 0.895 0.545 0.91 0.935 -
P/RPS 1.15 1.05 0.92 1.38 1.01 1.51 1.63 -5.64%
P/EPS 10.97 9.10 7.63 11.79 17.18 16.78 18.50 -8.33%
EY 9.11 10.98 13.11 8.49 5.82 5.96 5.41 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.89 1.76 2.49 1.70 2.76 3.34 -7.73%

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