[LEBTECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.38%
YoY- -55.0%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 89,212 161,264 156,000 159,770 187,144 272,543 253,625 -50.20%
PBT 11,516 22,108 21,206 21,222 23,632 32,347 40,173 -56.55%
Tax -3,696 -6,830 -6,653 -6,736 -7,992 -10,677 -12,665 -56.03%
NP 7,820 15,278 14,553 14,486 15,640 21,670 27,508 -56.79%
-
NP to SH 7,820 15,278 14,553 14,486 15,640 22,170 28,174 -57.48%
-
Tax Rate 32.09% 30.89% 31.37% 31.74% 33.82% 33.01% 31.53% -
Total Cost 81,392 145,986 141,446 145,284 171,504 250,873 226,117 -49.42%
-
Net Worth 115,741 113,250 96,629 92,596 86,407 70,958 69,752 40.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,723 3,629 5,435 10,323 - - -
Div Payout % - 17.83% 24.94% 37.52% 66.01% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 115,741 113,250 96,629 92,596 86,407 70,958 69,752 40.20%
NOSH 136,713 136,167 136,097 135,891 129,042 121,213 121,372 8.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.77% 9.47% 9.33% 9.07% 8.36% 7.95% 10.85% -
ROE 6.76% 13.49% 15.06% 15.64% 18.10% 31.24% 40.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.25 118.43 114.62 117.57 145.02 224.84 208.96 -54.00%
EPS 5.72 11.22 10.69 10.66 12.12 18.29 23.21 -60.72%
DPS 0.00 2.00 2.67 4.00 8.00 0.00 0.00 -
NAPS 0.8466 0.8317 0.71 0.6814 0.6696 0.5854 0.5747 29.49%
Adjusted Per Share Value based on latest NOSH - 136,598
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 189.24 342.08 330.91 338.91 396.97 578.12 537.99 -50.20%
EPS 16.59 32.41 30.87 30.73 33.18 47.03 59.76 -57.47%
DPS 0.00 5.78 7.70 11.53 21.90 0.00 0.00 -
NAPS 2.4551 2.4023 2.0497 1.9642 1.8329 1.5052 1.4796 40.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.52 4.80 4.94 5.60 6.30 6.95 6.90 -
P/RPS 6.93 4.05 4.31 4.76 4.34 3.09 3.30 64.06%
P/EPS 79.02 42.78 46.20 52.53 51.98 38.00 29.72 92.03%
EY 1.27 2.34 2.16 1.90 1.92 2.63 3.36 -47.75%
DY 0.00 0.42 0.54 0.71 1.27 0.00 0.00 -
P/NAPS 5.34 5.77 6.96 8.22 9.41 11.87 12.01 -41.77%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 -
Price 4.30 4.14 4.84 5.15 5.55 6.70 6.70 -
P/RPS 6.59 3.50 4.22 4.38 3.83 2.98 3.21 61.60%
P/EPS 75.17 36.90 45.26 48.31 45.79 36.63 28.86 89.41%
EY 1.33 2.71 2.21 2.07 2.18 2.73 3.46 -47.16%
DY 0.00 0.48 0.55 0.78 1.44 0.00 0.00 -
P/NAPS 5.08 4.98 6.82 7.56 8.29 11.45 11.66 -42.55%

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