[LEESK] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 68.76%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 101,652 100,031 74,930 64,202 72,919 75,039 61,179 8.82%
PBT 9,730 11,736 6,840 5,671 5,152 4,793 1,846 31.90%
Tax -1,602 -1,480 -806 -436 -194 -679 -447 23.69%
NP 8,128 10,256 6,034 5,235 4,958 4,114 1,399 34.06%
-
NP to SH 8,128 10,256 6,034 5,235 4,958 4,114 1,399 34.06%
-
Tax Rate 16.46% 12.61% 11.78% 7.69% 3.77% 14.17% 24.21% -
Total Cost 93,524 89,775 68,896 58,967 67,961 70,925 59,780 7.74%
-
Net Worth 57,094 52,200 46,073 41,954 36,919 31,885 28,654 12.17%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,078 4,078 2,468 1,678 - - - -
Div Payout % 50.17% 39.76% 40.90% 32.06% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 57,094 52,200 46,073 41,954 36,919 31,885 28,654 12.17%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.00% 10.25% 8.05% 8.15% 6.80% 5.48% 2.29% -
ROE 14.24% 19.65% 13.10% 12.48% 13.43% 12.90% 4.88% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 62.31 61.32 45.54 38.26 43.45 44.72 36.30 9.41%
EPS 4.98 6.29 3.67 3.12 2.95 2.45 0.83 34.78%
DPS 2.50 2.50 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.35 0.32 0.28 0.25 0.22 0.19 0.17 12.78%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 60.57 59.61 44.65 38.26 43.45 44.72 36.30 8.90%
EPS 4.84 6.11 3.60 3.12 2.95 2.45 0.83 34.14%
DPS 2.43 2.43 1.47 1.00 0.00 0.00 0.00 -
NAPS 0.3402 0.3111 0.2745 0.25 0.22 0.19 0.17 12.25%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.61 0.85 0.35 0.28 0.28 0.165 0.14 -
P/RPS 0.98 1.39 0.77 0.73 0.64 0.37 0.39 16.59%
P/EPS 12.24 13.52 9.54 8.98 9.48 6.73 17.16 -5.47%
EY 8.17 7.40 10.48 11.14 10.55 14.86 5.83 5.78%
DY 4.10 2.94 4.29 3.57 0.00 0.00 0.00 -
P/NAPS 1.74 2.66 1.25 1.12 1.27 0.87 0.82 13.35%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 23/02/17 25/02/16 25/02/15 26/02/14 -
Price 0.57 0.975 0.565 0.30 0.27 0.185 0.155 -
P/RPS 0.91 1.59 1.24 0.78 0.62 0.41 0.43 13.30%
P/EPS 11.44 15.51 15.41 9.62 9.14 7.55 19.00 -8.10%
EY 8.74 6.45 6.49 10.40 10.94 13.25 5.26 8.82%
DY 4.39 2.56 2.65 3.33 0.00 0.00 0.00 -
P/NAPS 1.63 3.05 2.02 1.20 1.23 0.97 0.91 10.19%

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