[LEESK] YoY 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- -43.66%
YoY- 1100.0%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,359 19,024 22,188 15,531 16,896 19,871 20,942 -4.02%
PBT 2,319 2,410 2,446 587 694 1,870 177 53.47%
Tax -186 5 -529 -347 -718 -820 152 -
NP 2,133 2,415 1,917 240 -24 1,050 329 36.51%
-
NP to SH 2,133 2,415 1,917 240 -24 1,050 329 36.51%
-
Tax Rate 8.02% -0.21% 21.63% 59.11% 103.46% 43.85% -85.88% -
Total Cost 14,226 16,609 20,271 15,291 16,920 18,821 20,613 -5.98%
-
Net Worth 41,954 36,919 31,885 29,142 26,850 25,322 23,029 10.50%
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 % 78.68% - - - - - - -
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 29,142 26,850 25,322 23,029 10.50%
NOSH 167,816 167,816 167,816 167,816 167,816 168,813 164,499 0.33%
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 13.04% 12.69% 8.64% 1.55% -0.14% 5.28% 1.57% -
ROE 5.08% 6.54% 6.01% 0.82% -0.09% 4.15% 1.43% -
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 9.75 11.34 13.22 9.06 10.07 11.77 12.73 -4.34%
EPS 1.27 1.44 1.14 0.14 -0.01 0.63 0.20 36.04%
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 6.54 7.60 8.87 6.21 6.75 7.94 8.37 -4.02%
EPS 0.85 0.97 0.77 0.10 -0.01 0.42 0.13 36.70%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1475 0.1274 0.1165 0.1073 0.1012 0.092 10.50%
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 2.87 2.47 1.25 1.54 1.19 0.85 0.55 31.66%
P/EPS 22.03 19.46 14.44 110.60 -839.08 16.08 35.00 -7.41%
EY 4.54 5.14 6.92 0.90 -0.12 6.22 2.86 7.99%
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 3.08 2.38 1.40 1.70 1.04 1.19 0.63 30.24%
P/EPS 23.60 18.76 16.20 122.45 -734.20 22.51 40.00 -8.41%
EY 4.24 5.33 6.17 0.82 -0.14 4.44 2.50 9.19%
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