[LEESK] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 16.12%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 127,857 113,962 112,332 90,916 101,024 89,156 63,106 12.48%
PBT 14,593 11,399 12,520 7,166 11,377 9,818 5,124 19.04%
Tax -2,299 -1,938 -2,597 -1,393 -1,429 -1,072 -210 48.98%
NP 12,294 9,461 9,923 5,773 9,948 8,746 4,914 16.50%
-
NP to SH 12,305 9,517 9,994 5,793 9,948 8,746 4,914 16.52%
-
Tax Rate 15.75% 17.00% 20.74% 19.44% 12.56% 10.92% 4.10% -
Total Cost 115,563 104,501 102,409 85,143 91,076 80,410 58,192 12.10%
-
Net Worth 69,407 64,702 59,849 53,379 52,200 48,938 43,632 8.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,649 4,043 4,043 4,078 4,078 2,468 1,682 22.36%
Div Payout % 45.91% 42.49% 40.46% 70.40% 41.00% 28.22% 34.23% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 69,407 64,702 59,849 53,379 52,200 48,938 43,632 8.03%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.62% 8.30% 8.83% 6.35% 9.85% 9.81% 7.79% -
ROE 17.73% 14.71% 16.70% 10.85% 19.06% 17.87% 11.26% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 79.21 70.45 69.45 56.21 61.93 54.65 37.60 13.21%
EPS 7.62 5.88 6.18 3.58 6.10 5.36 2.93 17.25%
DPS 3.50 2.50 2.50 2.50 2.50 1.51 1.00 23.20%
NAPS 0.43 0.40 0.37 0.33 0.32 0.30 0.26 8.74%
Adjusted Per Share Value based on latest NOSH - 167,816
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 50.79 45.27 44.63 36.12 40.13 35.42 25.07 12.48%
EPS 4.89 3.78 3.97 2.30 3.95 3.47 1.95 16.55%
DPS 2.24 1.61 1.61 1.62 1.62 0.98 0.67 22.27%
NAPS 0.2757 0.257 0.2378 0.2121 0.2074 0.1944 0.1733 8.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.805 0.70 0.78 0.535 0.835 0.84 0.315 -
P/RPS 1.02 0.99 1.12 0.95 1.35 1.54 0.84 3.28%
P/EPS 10.56 11.90 12.62 14.94 13.69 15.67 10.76 -0.31%
EY 9.47 8.41 7.92 6.69 7.30 6.38 9.30 0.30%
DY 4.35 3.57 3.21 4.67 2.99 1.80 3.17 5.41%
P/NAPS 1.87 1.75 2.11 1.62 2.61 2.80 1.21 7.52%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 22/08/22 23/08/21 24/08/20 26/08/19 20/08/18 24/08/17 -
Price 0.78 0.715 0.86 0.49 0.70 1.05 0.315 -
P/RPS 0.98 1.01 1.24 0.87 1.13 1.92 0.84 2.60%
P/EPS 10.23 12.15 13.92 13.68 11.48 19.58 10.76 -0.83%
EY 9.77 8.23 7.18 7.31 8.71 5.11 9.30 0.82%
DY 4.49 3.50 2.91 5.10 3.57 1.44 3.17 5.97%
P/NAPS 1.81 1.79 2.32 1.48 2.19 3.50 1.21 6.93%

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