[LEESK] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[LEESK] LEE SWEE KIAT GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.26%
YoY- 69.95%
Quarter Report
Latest QR
Upcoming QR
LEESK's Result
LEESK's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 104,633 96,299 101,651 100,031 74,930 64,201 72,347 6.33%
PBT 9,048 8,309 9,730 11,736 6,841 5,672 5,153 9.82%
Tax -1,530 -1,797 -1,602 -1,481 -807 -436 -141 48.73%
NP 7,518 6,512 8,128 10,255 6,034 5,236 5,012 6.98%
-
NP to SH 7,583 6,562 8,128 10,255 6,034 5,236 5,012 7.13%
-
Tax Rate 16.91% 21.63% 16.46% 12.62% 11.80% 7.69% 2.74% -
Total Cost 97,115 89,787 93,523 89,776 68,896 58,965 67,335 6.28%
-
Net Worth 61,466 58,231 57,094 52,200 46,073 41,954 36,895 8.87%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,043 4,043 4,078 4,078 2,468 1,678 - -
Div Payout % 53.33% 61.63% 50.17% 39.77% 40.90% 32.05% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 61,466 58,231 57,094 52,200 46,073 41,954 36,895 8.87%
NOSH 167,816 167,816 167,816 167,816 167,816 167,816 167,816 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.19% 6.76% 8.00% 10.25% 8.05% 8.16% 6.93% -
ROE 12.34% 11.27% 14.24% 19.65% 13.10% 12.48% 13.58% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 64.69 59.53 62.31 61.32 45.54 38.26 43.14 6.97%
EPS 4.69 4.06 4.98 6.29 3.67 3.12 2.99 7.78%
DPS 2.50 2.50 2.50 2.50 1.50 1.00 0.00 -
NAPS 0.38 0.36 0.35 0.32 0.28 0.25 0.22 9.52%
Adjusted Per Share Value based on latest NOSH - 167,816
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.57 38.26 40.38 39.74 29.77 25.50 28.74 6.33%
EPS 3.01 2.61 3.23 4.07 2.40 2.08 1.99 7.13%
DPS 1.61 1.61 1.62 1.62 0.98 0.67 0.00 -
NAPS 0.2442 0.2313 0.2268 0.2074 0.183 0.1667 0.1466 8.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.82 0.89 0.61 0.85 0.35 0.28 0.28 -
P/RPS 1.27 1.49 0.98 1.39 0.77 0.73 0.65 11.79%
P/EPS 17.49 21.94 12.24 13.52 9.54 8.97 9.37 10.95%
EY 5.72 4.56 8.17 7.40 10.48 11.14 10.67 -9.86%
DY 3.05 2.81 4.10 2.94 4.29 3.57 0.00 -
P/NAPS 2.16 2.47 1.74 2.66 1.25 1.12 1.27 9.24%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 26/02/21 24/02/20 25/02/19 26/02/18 23/02/17 25/02/16 -
Price 0.85 1.11 0.57 0.975 0.565 0.30 0.27 -
P/RPS 1.31 1.86 0.91 1.59 1.24 0.78 0.63 12.96%
P/EPS 18.13 27.36 11.44 15.51 15.41 9.62 9.03 12.30%
EY 5.52 3.65 8.74 6.45 6.49 10.40 11.07 -10.94%
DY 2.94 2.25 4.39 2.56 2.65 3.33 0.00 -
P/NAPS 2.24 3.08 1.63 3.05 2.02 1.20 1.23 10.49%

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