[LEBTECH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.46%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 112,194 89,212 161,264 156,000 159,770 187,144 272,543 -44.75%
PBT 9,476 11,516 22,108 21,206 21,222 23,632 32,347 -55.99%
Tax -2,990 -3,696 -6,830 -6,653 -6,736 -7,992 -10,677 -57.29%
NP 6,486 7,820 15,278 14,553 14,486 15,640 21,670 -55.35%
-
NP to SH 6,486 7,820 15,278 14,553 14,486 15,640 22,170 -56.02%
-
Tax Rate 31.55% 32.09% 30.89% 31.37% 31.74% 33.82% 33.01% -
Total Cost 105,708 81,392 145,986 141,446 145,284 171,504 250,873 -43.88%
-
Net Worth 116,652 115,741 113,250 96,629 92,596 86,407 70,958 39.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,813 - 2,723 3,629 5,435 10,323 - -
Div Payout % 105.04% - 17.83% 24.94% 37.52% 66.01% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,652 115,741 113,250 96,629 92,596 86,407 70,958 39.41%
NOSH 136,260 136,713 136,167 136,097 135,891 129,042 121,213 8.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.78% 8.77% 9.47% 9.33% 9.07% 8.36% 7.95% -
ROE 5.56% 6.76% 13.49% 15.06% 15.64% 18.10% 31.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.34 65.25 118.43 114.62 117.57 145.02 224.84 -48.90%
EPS 4.76 5.72 11.22 10.69 10.66 12.12 18.29 -59.33%
DPS 5.00 0.00 2.00 2.67 4.00 8.00 0.00 -
NAPS 0.8561 0.8466 0.8317 0.71 0.6814 0.6696 0.5854 28.92%
Adjusted Per Share Value based on latest NOSH - 136,505
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 237.99 189.24 342.08 330.91 338.91 396.97 578.12 -44.75%
EPS 13.76 16.59 32.41 30.87 30.73 33.18 47.03 -56.02%
DPS 14.45 0.00 5.78 7.70 11.53 21.90 0.00 -
NAPS 2.4744 2.4551 2.4023 2.0497 1.9642 1.8329 1.5052 39.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.10 4.52 4.80 4.94 5.60 6.30 6.95 -
P/RPS 4.98 6.93 4.05 4.31 4.76 4.34 3.09 37.58%
P/EPS 86.13 79.02 42.78 46.20 52.53 51.98 38.00 72.80%
EY 1.16 1.27 2.34 2.16 1.90 1.92 2.63 -42.14%
DY 1.22 0.00 0.42 0.54 0.71 1.27 0.00 -
P/NAPS 4.79 5.34 5.77 6.96 8.22 9.41 11.87 -45.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 -
Price 4.00 4.30 4.14 4.84 5.15 5.55 6.70 -
P/RPS 4.86 6.59 3.50 4.22 4.38 3.83 2.98 38.67%
P/EPS 84.03 75.17 36.90 45.26 48.31 45.79 36.63 74.20%
EY 1.19 1.33 2.71 2.21 2.07 2.18 2.73 -42.59%
DY 1.25 0.00 0.48 0.55 0.78 1.44 0.00 -
P/NAPS 4.67 5.08 4.98 6.82 7.56 8.29 11.45 -45.09%

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