[LEESK] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.25%
YoY- 5.11%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,850 42,668 55,724 52,653 47,653 43,091 13,630 19.56%
PBT 1,540 -12,771 822 729 681 1,367 653 15.36%
Tax 0 2,072 -50 -50 -35 -216 -132 -
NP 1,540 -10,699 772 679 646 1,151 521 19.78%
-
NP to SH 1,540 -10,699 772 679 646 1,151 521 19.78%
-
Tax Rate 0.00% - 6.08% 6.86% 5.14% 15.80% 20.21% -
Total Cost 38,310 53,367 54,952 51,974 47,007 41,940 13,109 19.56%
-
Net Worth 23,434 21,800 31,886 32,252 30,600 30,026 28,570 -3.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 23,434 21,800 31,886 32,252 30,600 30,026 28,570 -3.24%
NOSH 167,391 167,695 167,826 169,749 170,000 166,811 168,064 -0.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.86% -25.07% 1.39% 1.29% 1.36% 2.67% 3.82% -
ROE 6.57% -49.08% 2.42% 2.11% 2.11% 3.83% 1.82% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.81 25.44 33.20 31.02 28.03 25.83 8.11 19.65%
EPS 0.92 -6.38 0.46 0.40 0.38 0.69 0.31 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.19 0.19 0.18 0.18 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.83 16.95 22.14 20.92 18.93 17.12 5.41 19.58%
EPS 0.61 -4.25 0.31 0.27 0.26 0.46 0.21 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0866 0.1267 0.1281 0.1216 0.1193 0.1135 -3.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.07 0.11 0.09 0.14 0.12 0.14 0.43 -
P/RPS 0.29 0.43 0.27 0.45 0.43 0.54 5.30 -38.37%
P/EPS 7.61 -1.72 19.57 35.00 31.58 20.29 138.71 -38.34%
EY 13.14 -58.00 5.11 2.86 3.17 4.93 0.72 62.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.47 0.74 0.67 0.78 2.53 -23.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 26/11/08 29/11/07 21/12/06 16/11/05 24/11/04 -
Price 0.09 0.09 0.15 0.13 0.14 0.10 0.40 -
P/RPS 0.38 0.35 0.45 0.42 0.50 0.39 4.93 -34.75%
P/EPS 9.78 -1.41 32.61 32.50 36.84 14.49 129.03 -34.93%
EY 10.22 -70.89 3.07 3.08 2.71 6.90 0.78 53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.79 0.68 0.78 0.56 2.35 -19.48%

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