[LEESK] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.5%
YoY- -1298.59%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,880 61,537 60,793 61,569 78,373 72,940 68,098 -1.31%
PBT 1,841 2,880 1,717 -14,761 805 837 934 11.96%
Tax -739 -820 152 3,734 115 30 -319 15.01%
NP 1,102 2,060 1,869 -11,027 920 867 615 10.19%
-
NP to SH 1,102 2,060 1,869 -11,027 920 867 615 10.19%
-
Tax Rate 40.14% 28.47% -8.85% - -14.29% -3.58% 34.15% -
Total Cost 61,778 59,477 58,924 72,596 77,453 72,073 67,483 -1.46%
-
Net Worth 26,850 25,322 23,029 22,424 38,950 31,708 29,880 -1.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 26,850 25,322 23,029 22,424 38,950 31,708 29,880 -1.76%
NOSH 167,816 167,816 164,499 172,500 205,000 166,888 165,999 0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.75% 3.35% 3.07% -17.91% 1.17% 1.19% 0.90% -
ROE 4.10% 8.14% 8.12% -49.17% 2.36% 2.73% 2.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.47 36.45 36.96 35.69 38.23 43.71 41.02 -1.49%
EPS 0.66 1.22 1.14 -6.39 0.45 0.52 0.37 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.19 0.19 0.18 -1.94%
Adjusted Per Share Value based on latest NOSH - 172,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.98 24.45 24.15 24.46 31.13 28.98 27.05 -1.31%
EPS 0.44 0.82 0.74 -4.38 0.37 0.34 0.24 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1006 0.0915 0.0891 0.1547 0.126 0.1187 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.10 0.07 0.09 0.15 0.12 0.14 -
P/RPS 0.32 0.27 0.19 0.25 0.39 0.27 0.34 -1.00%
P/EPS 18.27 8.19 6.16 -1.41 33.42 23.10 37.79 -11.39%
EY 5.47 12.20 16.23 -71.03 2.99 4.33 2.65 12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.50 0.69 0.79 0.63 0.78 -0.65%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 24/02/10 26/02/09 27/02/08 - -
Price 0.105 0.14 0.08 0.08 0.15 0.10 0.00 -
P/RPS 0.28 0.38 0.22 0.22 0.39 0.23 0.00 -
P/EPS 15.99 11.47 7.04 -1.25 33.42 19.25 0.00 -
EY 6.25 8.72 14.20 -79.91 2.99 5.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.93 0.57 0.62 0.79 0.53 0.00 -

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