[LEESK] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -27.6%
YoY- -11.4%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 128,846 126,292 102,114 95,415 98,327 96,969 68,459 11.10%
PBT 15,934 13,236 9,389 9,957 9,917 11,198 5,501 19.38%
Tax -2,609 -2,405 -2,223 -1,844 -1,333 -1,267 -135 63.77%
NP 13,325 10,831 7,166 8,113 8,584 9,931 5,366 16.36%
-
NP to SH 13,326 10,864 7,236 8,167 8,584 9,931 5,366 16.36%
-
Tax Rate 16.37% 18.17% 23.68% 18.52% 13.44% 11.31% 2.45% -
Total Cost 115,521 115,461 94,948 87,302 89,743 87,038 63,093 10.60%
-
Net Worth 72,635 67,937 59,849 56,614 53,832 50,569 43,632 8.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,649 4,043 4,043 4,078 4,078 2,468 1,682 22.36%
Div Payout % 42.39% 37.22% 55.89% 49.94% 47.51% 24.85% 31.35% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 72,635 67,937 59,849 56,614 53,832 50,569 43,632 8.86%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.34% 8.58% 7.02% 8.50% 8.73% 10.24% 7.84% -
ROE 18.35% 15.99% 12.09% 14.43% 15.95% 19.64% 12.30% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 79.82 78.08 63.13 58.99 60.28 59.44 40.79 11.83%
EPS 8.26 6.72 4.47 5.05 5.26 6.09 3.20 17.11%
DPS 3.50 2.50 2.50 2.50 2.50 1.50 1.00 23.20%
NAPS 0.45 0.42 0.37 0.35 0.33 0.31 0.26 9.56%
Adjusted Per Share Value based on latest NOSH - 167,816
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.19 50.17 40.57 37.90 39.06 38.52 27.20 11.10%
EPS 5.29 4.32 2.87 3.24 3.41 3.95 2.13 16.36%
DPS 2.24 1.61 1.61 1.62 1.62 0.98 0.67 22.27%
NAPS 0.2886 0.2699 0.2378 0.2249 0.2139 0.2009 0.1733 8.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.76 0.63 0.88 0.50 0.60 1.02 0.315 -
P/RPS 0.95 0.81 1.39 0.85 1.00 1.72 0.77 3.56%
P/EPS 9.21 9.38 19.67 9.90 11.40 16.75 9.85 -1.11%
EY 10.86 10.66 5.08 10.10 8.77 5.97 10.15 1.13%
DY 4.61 3.97 2.84 5.00 4.17 1.47 3.17 6.43%
P/NAPS 1.69 1.50 2.38 1.43 1.82 3.29 1.21 5.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 21/11/22 22/11/21 23/11/20 25/11/19 23/11/18 28/11/17 -
Price 0.755 0.615 0.85 0.645 0.60 1.03 0.315 -
P/RPS 0.95 0.79 1.35 1.09 1.00 1.73 0.77 3.56%
P/EPS 9.14 9.16 19.00 12.77 11.40 16.92 9.85 -1.23%
EY 10.93 10.92 5.26 7.83 8.77 5.91 10.15 1.24%
DY 4.64 4.07 2.94 3.88 4.17 1.46 3.17 6.55%
P/NAPS 1.68 1.46 2.30 1.84 1.82 3.32 1.21 5.61%

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