[LEBTECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -7.8%
YoY- -58.91%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,216 66,708 126,639 129,520 112,194 89,212 161,264 -45.96%
PBT 4,966 4,888 7,396 9,074 9,476 11,516 22,108 -63.14%
Tax -1,512 -1,820 -4,228 -3,094 -2,990 -3,696 -6,830 -63.50%
NP 3,454 3,068 3,168 5,980 6,486 7,820 15,278 -62.98%
-
NP to SH 3,454 3,068 3,168 5,980 6,486 7,820 15,278 -62.98%
-
Tax Rate 30.45% 37.23% 57.17% 34.10% 31.55% 32.09% 30.89% -
Total Cost 60,762 63,640 123,471 123,540 105,708 81,392 145,986 -44.34%
-
Net Worth 115,613 115,488 114,398 115,492 116,652 115,741 113,250 1.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,414 4,544 6,813 - 2,723 -
Div Payout % - - 107.79% 75.99% 105.04% - 17.83% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 115,613 115,488 114,398 115,492 116,652 115,741 113,250 1.39%
NOSH 135,984 136,964 136,594 136,322 136,260 136,713 136,167 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.38% 4.60% 2.50% 4.62% 5.78% 8.77% 9.47% -
ROE 2.99% 2.66% 2.77% 5.18% 5.56% 6.76% 13.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.22 48.70 92.71 95.01 82.34 65.25 118.43 -45.91%
EPS 2.54 2.24 2.32 4.39 4.76 5.72 11.22 -62.95%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 2.00 -
NAPS 0.8502 0.8432 0.8375 0.8472 0.8561 0.8466 0.8317 1.48%
Adjusted Per Share Value based on latest NOSH - 136,483
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 136.22 141.50 268.63 274.74 237.99 189.24 342.08 -45.96%
EPS 7.33 6.51 6.72 12.68 13.76 16.59 32.41 -62.98%
DPS 0.00 0.00 7.24 9.64 14.45 0.00 5.78 -
NAPS 2.4524 2.4498 2.4266 2.4498 2.4744 2.4551 2.4023 1.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 3.38 3.20 3.50 4.10 4.52 4.80 -
P/RPS 6.35 6.94 3.45 3.68 4.98 6.93 4.05 35.07%
P/EPS 118.11 150.89 137.97 79.79 86.13 79.02 42.78 97.16%
EY 0.85 0.66 0.72 1.25 1.16 1.27 2.34 -49.18%
DY 0.00 0.00 0.78 0.95 1.22 0.00 0.42 -
P/NAPS 3.53 4.01 3.82 4.13 4.79 5.34 5.77 -27.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 29/11/06 30/08/06 24/05/06 27/02/06 -
Price 2.96 3.30 3.18 3.58 4.00 4.30 4.14 -
P/RPS 6.27 6.78 3.43 3.77 4.86 6.59 3.50 47.66%
P/EPS 116.54 147.32 137.11 81.61 84.03 75.17 36.90 115.71%
EY 0.86 0.68 0.73 1.23 1.19 1.33 2.71 -53.57%
DY 0.00 0.00 0.79 0.93 1.25 0.00 0.48 -
P/NAPS 3.48 3.91 3.80 4.23 4.67 5.08 4.98 -21.30%

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