[LEESK] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.45%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 127,707 129,024 104,633 96,299 101,652 100,031 74,930 9.28%
PBT 16,893 15,422 9,048 8,309 9,730 11,736 6,840 16.25%
Tax -3,262 -2,427 -1,530 -1,812 -1,602 -1,480 -806 26.22%
NP 13,631 12,995 7,518 6,497 8,128 10,256 6,034 14.54%
-
NP to SH 13,651 13,030 7,583 6,561 8,128 10,256 6,034 14.56%
-
Tax Rate 19.31% 15.74% 16.91% 21.81% 16.46% 12.61% 11.78% -
Total Cost 114,076 116,029 97,115 89,802 93,524 89,775 68,896 8.76%
-
Net Worth 75,863 71,021 61,466 58,231 57,094 52,200 46,073 8.66%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,649 5,649 4,043 4,043 4,078 4,078 2,468 14.79%
Div Payout % 41.38% 43.36% 53.33% 61.64% 50.17% 39.76% 40.90% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 75,863 71,021 61,466 58,231 57,094 52,200 46,073 8.66%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.67% 10.07% 7.19% 6.75% 8.00% 10.25% 8.05% -
ROE 17.99% 18.35% 12.34% 11.27% 14.24% 19.65% 13.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.12 79.93 64.69 59.53 62.31 61.32 45.54 9.63%
EPS 8.46 8.07 4.69 4.06 4.98 6.29 3.67 14.92%
DPS 3.50 3.50 2.50 2.50 2.50 2.50 1.50 15.15%
NAPS 0.47 0.44 0.38 0.36 0.35 0.32 0.28 9.01%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 76.10 76.88 62.35 57.38 60.57 59.61 44.65 9.28%
EPS 8.13 7.76 4.52 3.91 4.84 6.11 3.60 14.53%
DPS 3.37 3.37 2.41 2.41 2.43 2.43 1.47 14.82%
NAPS 0.4521 0.4232 0.3663 0.347 0.3402 0.3111 0.2745 8.66%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.815 0.725 0.82 0.89 0.61 0.85 0.35 -
P/RPS 1.03 0.91 1.27 1.49 0.98 1.39 0.77 4.96%
P/EPS 9.64 8.98 17.49 21.94 12.24 13.52 9.54 0.17%
EY 10.38 11.13 5.72 4.56 8.17 7.40 10.48 -0.15%
DY 4.29 4.83 3.05 2.81 4.10 2.94 4.29 0.00%
P/NAPS 1.73 1.65 2.16 2.47 1.74 2.66 1.25 5.56%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 21/02/23 21/02/22 26/02/21 24/02/20 25/02/19 26/02/18 -
Price 1.19 0.825 0.85 1.11 0.57 0.975 0.565 -
P/RPS 1.50 1.03 1.31 1.86 0.91 1.59 1.24 3.22%
P/EPS 14.07 10.22 18.13 27.37 11.44 15.51 15.41 -1.50%
EY 7.11 9.78 5.52 3.65 8.74 6.45 6.49 1.53%
DY 2.94 4.24 2.94 2.25 4.39 2.56 2.65 1.74%
P/NAPS 2.53 1.88 2.24 3.08 1.63 3.05 2.02 3.82%

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