[LEBTECH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 198.17%
YoY- 23.17%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 124,312 53,372 48,421 46,536 40,568 76,461 79,381 34.81%
PBT 30,148 6,924 8,004 2,118 -2,888 2,485 2,564 416.30%
Tax -2,420 -2,158 -1,357 242 484 -1,265 -833 103.46%
NP 27,728 4,766 6,646 2,360 -2,404 1,220 1,730 534.62%
-
NP to SH 27,728 4,766 6,646 2,360 -2,404 1,220 1,730 534.62%
-
Tax Rate 8.03% 31.17% 16.95% -11.43% - 50.91% 32.49% -
Total Cost 96,584 48,606 41,774 44,176 42,972 75,241 77,650 15.64%
-
Net Worth 121,388 114,182 111,930 108,122 106,321 106,580 105,452 9.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 121,388 114,182 111,930 108,122 106,321 106,580 105,452 9.82%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,631 -0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.31% 8.93% 13.73% 5.07% -5.93% 1.60% 2.18% -
ROE 22.84% 4.17% 5.94% 2.18% -2.26% 1.14% 1.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 91.08 39.10 35.48 34.10 29.72 56.02 58.10 34.91%
EPS 20.32 3.49 4.87 1.72 -1.76 0.89 1.27 533.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.8366 0.8201 0.7922 0.779 0.7809 0.7718 9.90%
Adjusted Per Share Value based on latest NOSH - 136,484
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 263.69 113.21 102.71 98.71 86.05 162.19 168.38 34.81%
EPS 58.82 10.11 14.10 5.01 -5.10 2.59 3.67 534.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5749 2.4221 2.3743 2.2935 2.2553 2.2608 2.2369 9.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.45 1.45 1.35 1.35 1.35 1.40 -
P/RPS 1.57 3.71 4.09 3.96 4.54 2.41 2.41 -24.83%
P/EPS 7.04 41.52 29.77 78.07 -76.64 151.03 110.53 -84.02%
EY 14.21 2.41 3.36 1.28 -1.30 0.66 0.90 528.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.73 1.77 1.70 1.73 1.73 1.81 -7.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 22/11/11 -
Price 1.43 1.43 1.45 1.35 1.35 1.35 1.40 -
P/RPS 1.57 3.66 4.09 3.96 4.54 2.41 2.41 -24.83%
P/EPS 7.04 40.95 29.77 78.07 -76.64 151.03 110.53 -84.02%
EY 14.21 2.44 3.36 1.28 -1.30 0.66 0.90 528.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.71 1.77 1.70 1.73 1.73 1.81 -7.50%

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