[LEESK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 97.82%
YoY- 198.68%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 52,627 36,594 47,329 46,336 32,110 33,205 37,232 5.93%
PBT 5,745 1,534 4,098 4,457 1,480 2,058 1,860 20.65%
Tax -919 -134 -328 -380 -115 -150 -150 35.23%
NP 4,826 1,400 3,770 4,077 1,365 1,908 1,710 18.85%
-
NP to SH 4,867 1,435 3,770 4,077 1,365 1,908 1,710 19.02%
-
Tax Rate 16.00% 8.74% 8.00% 8.53% 7.77% 7.29% 8.06% -
Total Cost 47,801 35,194 43,559 42,259 30,745 31,297 35,522 5.06%
-
Net Worth 59,849 53,379 52,200 48,938 43,632 38,597 33,563 10.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 59,849 53,379 52,200 48,938 43,632 38,597 33,563 10.11%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.17% 3.83% 7.97% 8.80% 4.25% 5.75% 4.59% -
ROE 8.13% 2.69% 7.22% 8.33% 3.13% 4.94% 5.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.54 22.62 29.01 28.40 19.13 19.79 22.19 6.58%
EPS 3.01 0.87 2.31 2.50 0.81 1.14 1.02 19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.33 0.32 0.30 0.26 0.23 0.20 10.78%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.91 14.54 18.80 18.41 12.76 13.19 14.79 5.93%
EPS 1.93 0.57 1.50 1.62 0.54 0.76 0.68 18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2121 0.2074 0.1944 0.1733 0.1533 0.1333 10.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.78 0.535 0.835 0.84 0.315 0.28 0.235 -
P/RPS 2.40 2.36 2.88 2.96 1.65 1.42 1.06 14.57%
P/EPS 25.92 60.31 36.13 33.61 38.73 24.63 23.06 1.96%
EY 3.86 1.66 2.77 2.98 2.58 4.06 4.34 -1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.62 2.61 2.80 1.21 1.22 1.18 10.16%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 26/08/19 20/08/18 24/08/17 24/08/16 24/08/15 -
Price 0.86 0.49 0.70 1.05 0.315 0.285 0.275 -
P/RPS 2.64 2.17 2.41 3.70 1.65 1.44 1.24 13.40%
P/EPS 28.58 55.23 30.29 42.01 38.73 25.07 26.99 0.95%
EY 3.50 1.81 3.30 2.38 2.58 3.99 3.71 -0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.48 2.19 3.50 1.21 1.24 1.38 9.03%

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