[LEESK] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.84%
YoY- -1485.88%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,985 41,666 39,850 42,668 55,724 52,653 47,653 -0.59%
PBT 1,147 1,010 1,540 -12,771 822 729 681 9.06%
Tax -20 0 0 2,072 -50 -50 -35 -8.89%
NP 1,127 1,010 1,540 -10,699 772 679 646 9.70%
-
NP to SH 1,127 1,010 1,540 -10,699 772 679 646 9.70%
-
Tax Rate 1.74% 0.00% 0.00% - 6.08% 6.86% 5.14% -
Total Cost 44,858 40,656 38,310 53,367 54,952 51,974 47,007 -0.77%
-
Net Worth 26,850 23,566 23,434 21,800 31,886 32,252 30,600 -2.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 26,850 23,566 23,434 21,800 31,886 32,252 30,600 -2.15%
NOSH 167,816 168,333 167,391 167,695 167,826 169,749 170,000 -0.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.45% 2.42% 3.86% -25.07% 1.39% 1.29% 1.36% -
ROE 4.20% 4.29% 6.57% -49.08% 2.42% 2.11% 2.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.40 24.75 23.81 25.44 33.20 31.02 28.03 -0.37%
EPS 0.67 0.60 0.92 -6.38 0.46 0.40 0.38 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.14 0.13 0.19 0.19 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 179,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.27 16.55 15.83 16.95 22.14 20.92 18.93 -0.58%
EPS 0.45 0.40 0.61 -4.25 0.31 0.27 0.26 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.0936 0.0931 0.0866 0.1267 0.1281 0.1216 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.08 0.07 0.11 0.09 0.14 0.12 -
P/RPS 0.40 0.32 0.29 0.43 0.27 0.45 0.43 -1.19%
P/EPS 16.38 13.33 7.61 -1.72 19.57 35.00 31.58 -10.35%
EY 6.11 7.50 13.14 -58.00 5.11 2.86 3.17 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.50 0.85 0.47 0.74 0.67 0.49%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 29/11/07 21/12/06 -
Price 0.12 0.09 0.09 0.09 0.15 0.13 0.14 -
P/RPS 0.44 0.36 0.38 0.35 0.45 0.42 0.50 -2.10%
P/EPS 17.87 15.00 9.78 -1.41 32.61 32.50 36.84 -11.34%
EY 5.60 6.67 10.22 -70.89 3.07 3.08 2.71 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.64 0.69 0.79 0.68 0.78 -0.65%

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