[LEESK] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 55.2%
YoY- -20.75%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 129,024 104,633 96,299 101,652 100,031 74,930 64,202 12.33%
PBT 15,422 9,048 8,309 9,730 11,736 6,840 5,671 18.13%
Tax -2,427 -1,530 -1,812 -1,602 -1,480 -806 -436 33.10%
NP 12,995 7,518 6,497 8,128 10,256 6,034 5,235 16.35%
-
NP to SH 13,030 7,583 6,561 8,128 10,256 6,034 5,235 16.40%
-
Tax Rate 15.74% 16.91% 21.81% 16.46% 12.61% 11.78% 7.69% -
Total Cost 116,029 97,115 89,802 93,524 89,775 68,896 58,967 11.93%
-
Net Worth 71,021 61,466 58,231 57,094 52,200 46,073 41,954 9.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,649 4,043 4,043 4,078 4,078 2,468 1,678 22.41%
Div Payout % 43.36% 53.33% 61.64% 50.17% 39.76% 40.90% 32.06% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 71,021 61,466 58,231 57,094 52,200 46,073 41,954 9.16%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.07% 7.19% 6.75% 8.00% 10.25% 8.05% 8.15% -
ROE 18.35% 12.34% 11.27% 14.24% 19.65% 13.10% 12.48% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.93 64.69 59.53 62.31 61.32 45.54 38.26 13.05%
EPS 8.07 4.69 4.06 4.98 6.29 3.67 3.12 17.15%
DPS 3.50 2.50 2.50 2.50 2.50 1.50 1.00 23.20%
NAPS 0.44 0.38 0.36 0.35 0.32 0.28 0.25 9.87%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 51.26 41.57 38.26 40.38 39.74 29.77 25.50 12.33%
EPS 5.18 3.01 2.61 3.23 4.07 2.40 2.08 16.41%
DPS 2.24 1.61 1.61 1.62 1.62 0.98 0.67 22.27%
NAPS 0.2821 0.2442 0.2313 0.2268 0.2074 0.183 0.1667 9.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.725 0.82 0.89 0.61 0.85 0.35 0.28 -
P/RPS 0.91 1.27 1.49 0.98 1.39 0.77 0.73 3.73%
P/EPS 8.98 17.49 21.94 12.24 13.52 9.54 8.98 0.00%
EY 11.13 5.72 4.56 8.17 7.40 10.48 11.14 -0.01%
DY 4.83 3.05 2.81 4.10 2.94 4.29 3.57 5.16%
P/NAPS 1.65 2.16 2.47 1.74 2.66 1.25 1.12 6.66%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 21/02/22 26/02/21 24/02/20 25/02/19 26/02/18 23/02/17 -
Price 0.825 0.85 1.11 0.57 0.975 0.565 0.30 -
P/RPS 1.03 1.31 1.86 0.91 1.59 1.24 0.78 4.74%
P/EPS 10.22 18.13 27.37 11.44 15.51 15.41 9.62 1.01%
EY 9.78 5.52 3.65 8.74 6.45 6.49 10.40 -1.01%
DY 4.24 2.94 2.25 4.39 2.56 2.65 3.33 4.10%
P/NAPS 1.88 2.24 3.08 1.63 3.05 2.02 1.20 7.76%

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