[LEESK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.81%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 64,202 72,919 75,039 61,179 62,880 61,538 60,792 0.91%
PBT 5,671 5,152 4,793 1,846 1,842 2,880 1,718 22.00%
Tax -436 -194 -679 -447 -739 -821 152 -
NP 5,235 4,958 4,114 1,399 1,103 2,059 1,870 18.69%
-
NP to SH 5,235 4,958 4,114 1,399 1,103 2,059 1,870 18.69%
-
Tax Rate 7.69% 3.77% 14.17% 24.21% 40.12% 28.51% -8.85% -
Total Cost 58,967 67,961 70,925 59,780 61,777 59,479 58,922 0.01%
-
Net Worth 41,954 36,919 31,885 28,654 26,850 25,074 23,585 10.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,678 - - - - - - -
Div Payout % 32.06% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 41,954 36,919 31,885 28,654 26,850 25,074 23,585 10.06%
NOSH 167,816 167,816 167,816 167,816 167,816 167,166 168,468 -0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.15% 6.80% 5.48% 2.29% 1.75% 3.35% 3.08% -
ROE 12.48% 13.43% 12.90% 4.88% 4.11% 8.21% 7.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 38.26 43.45 44.72 36.30 37.47 36.81 36.09 0.97%
EPS 3.12 2.95 2.45 0.83 0.66 1.23 1.11 18.77%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.22 0.19 0.17 0.16 0.15 0.14 10.13%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.50 28.97 29.81 24.30 24.98 24.45 24.15 0.90%
EPS 2.08 1.97 1.63 0.56 0.44 0.82 0.74 18.77%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1467 0.1267 0.1138 0.1067 0.0996 0.0937 10.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.28 0.28 0.165 0.14 0.12 0.10 0.07 -
P/RPS 0.73 0.64 0.37 0.39 0.32 0.27 0.19 25.12%
P/EPS 8.98 9.48 6.73 17.16 18.26 8.12 6.31 6.05%
EY 11.14 10.55 14.86 5.83 5.48 12.32 15.86 -5.71%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.27 0.87 0.82 0.75 0.67 0.50 14.37%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 25/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 0.30 0.27 0.185 0.155 0.105 0.14 0.08 -
P/RPS 0.78 0.62 0.41 0.43 0.28 0.38 0.22 23.46%
P/EPS 9.62 9.14 7.55 19.00 15.98 11.37 7.21 4.91%
EY 10.40 10.94 13.25 5.26 6.26 8.80 13.88 -4.69%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 0.97 0.91 0.66 0.93 0.57 13.19%

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