[LEESK] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 13.73%
YoY- 11.04%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 101,024 89,156 63,106 68,320 77,606 65,360 63,840 7.94%
PBT 11,377 9,818 5,124 5,351 5,521 2,246 1,799 35.96%
Tax -1,429 -1,072 -210 -141 -829 -447 -739 11.61%
NP 9,948 8,746 4,914 5,210 4,692 1,799 1,060 45.21%
-
NP to SH 9,948 8,746 4,914 5,210 4,692 1,799 1,060 45.21%
-
Tax Rate 12.56% 10.92% 4.10% 2.64% 15.02% 19.90% 41.08% -
Total Cost 91,076 80,410 58,192 63,110 72,914 63,561 62,780 6.39%
-
Net Worth 52,200 48,938 43,632 38,624 33,563 28,528 26,850 11.71%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,078 2,468 1,682 - - - - -
Div Payout % 41.00% 28.22% 34.23% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 52,200 48,938 43,632 38,624 33,563 28,528 26,850 11.71%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.85% 9.81% 7.79% 7.63% 6.05% 2.75% 1.66% -
ROE 19.06% 17.87% 11.26% 13.49% 13.98% 6.31% 3.95% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 61.93 54.65 37.60 40.68 46.24 38.95 38.04 8.45%
EPS 6.10 5.36 2.93 3.10 2.80 1.07 0.63 45.96%
DPS 2.50 1.51 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.26 0.23 0.20 0.17 0.16 12.24%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 60.20 53.13 37.60 40.71 46.24 38.95 38.04 7.94%
EPS 5.93 5.21 2.93 3.10 2.80 1.07 0.63 45.28%
DPS 2.43 1.47 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2916 0.26 0.2302 0.20 0.17 0.16 11.71%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.835 0.84 0.315 0.28 0.235 0.18 0.125 -
P/RPS 1.35 1.54 0.84 0.69 0.51 0.46 0.33 26.45%
P/EPS 13.69 15.67 10.76 9.03 8.41 16.79 19.79 -5.95%
EY 7.30 6.38 9.30 11.08 11.90 5.96 5.05 6.33%
DY 2.99 1.80 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.80 1.21 1.22 1.18 1.06 0.78 22.28%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 20/08/18 24/08/17 24/08/16 24/08/15 28/08/14 28/08/13 -
Price 0.70 1.05 0.315 0.285 0.275 0.20 0.115 -
P/RPS 1.13 1.92 0.84 0.70 0.59 0.51 0.30 24.72%
P/EPS 11.48 19.58 10.76 9.19 9.84 18.66 18.21 -7.39%
EY 8.71 5.11 9.30 10.89 10.17 5.36 5.49 7.99%
DY 3.57 1.44 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.50 1.21 1.24 1.38 1.18 0.72 20.35%

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