[LEESK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.98%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 66,294 76,083 68,382 62,545 65,855 62,608 58,751 2.03%
PBT 5,763 5,189 2,934 1,952 3,017 1,187 -449 -
Tax -191 -729 -497 -818 -841 152 1,662 -
NP 5,572 4,460 2,437 1,134 2,176 1,339 1,213 28.90%
-
NP to SH 5,572 4,460 2,437 1,134 2,176 1,339 1,213 28.90%
-
Tax Rate 3.31% 14.05% 16.94% 41.91% 27.88% -12.81% - -
Total Cost 60,722 71,623 65,945 61,411 63,679 61,269 57,538 0.90%
-
Net Worth 40,275 35,241 30,206 26,850 26,850 23,672 23,955 9.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 40,275 35,241 30,206 26,850 26,850 23,672 23,955 9.03%
NOSH 167,816 167,816 167,816 167,816 167,816 169,090 171,111 -0.32%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.40% 5.86% 3.56% 1.81% 3.30% 2.14% 2.06% -
ROE 13.83% 12.66% 8.07% 4.22% 8.10% 5.66% 5.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.50 45.34 40.75 37.27 39.24 37.03 34.34 2.35%
EPS 3.32 2.66 1.45 0.68 1.30 0.79 0.71 29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.18 0.16 0.16 0.14 0.14 9.39%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.34 30.22 27.17 24.85 26.16 24.87 23.34 2.03%
EPS 2.21 1.77 0.97 0.45 0.86 0.53 0.48 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.12 0.1067 0.1067 0.094 0.0952 9.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.29 0.295 0.20 0.145 0.11 0.08 0.07 -
P/RPS 0.73 0.65 0.49 0.39 0.28 0.22 0.20 24.05%
P/EPS 8.73 11.10 13.77 21.46 8.48 10.10 9.87 -2.02%
EY 11.45 9.01 7.26 4.66 11.79 9.90 10.13 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.11 0.91 0.69 0.57 0.50 15.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 12/11/15 27/11/14 28/11/13 27/11/12 22/11/11 24/11/10 -
Price 0.275 0.305 0.175 0.145 0.12 0.09 0.09 -
P/RPS 0.70 0.67 0.43 0.39 0.31 0.24 0.26 17.92%
P/EPS 8.28 11.48 12.05 21.46 9.25 11.37 12.70 -6.87%
EY 12.07 8.71 8.30 4.66 10.81 8.80 7.88 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 0.97 0.91 0.75 0.64 0.64 10.25%

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