[LEBTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 181.64%
YoY- 284.05%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 113,780 124,312 53,372 48,421 46,536 40,568 76,461 30.37%
PBT 7,426 30,148 6,924 8,004 2,118 -2,888 2,485 107.60%
Tax -1,480 -2,420 -2,158 -1,357 242 484 -1,265 11.04%
NP 5,946 27,728 4,766 6,646 2,360 -2,404 1,220 187.73%
-
NP to SH 5,946 27,728 4,766 6,646 2,360 -2,404 1,220 187.73%
-
Tax Rate 19.93% 8.03% 31.17% 16.95% -11.43% - 50.91% -
Total Cost 107,834 96,584 48,606 41,774 44,176 42,972 75,241 27.14%
-
Net Worth 118,331 121,388 114,182 111,930 108,122 106,321 106,580 7.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 118,331 121,388 114,182 111,930 108,122 106,321 106,580 7.22%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.23% 22.31% 8.93% 13.73% 5.07% -5.93% 1.60% -
ROE 5.02% 22.84% 4.17% 5.94% 2.18% -2.26% 1.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 83.37 91.08 39.10 35.48 34.10 29.72 56.02 30.38%
EPS 4.36 20.32 3.49 4.87 1.72 -1.76 0.89 188.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.8894 0.8366 0.8201 0.7922 0.779 0.7809 7.22%
Adjusted Per Share Value based on latest NOSH - 136,484
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 241.35 263.69 113.21 102.71 98.71 86.05 162.19 30.37%
EPS 12.61 58.82 10.11 14.10 5.01 -5.10 2.59 187.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5101 2.5749 2.4221 2.3743 2.2935 2.2553 2.2608 7.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.43 1.43 1.45 1.45 1.35 1.35 1.35 -
P/RPS 1.72 1.57 3.71 4.09 3.96 4.54 2.41 -20.15%
P/EPS 32.82 7.04 41.52 29.77 78.07 -76.64 151.03 -63.88%
EY 3.05 14.21 2.41 3.36 1.28 -1.30 0.66 177.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.61 1.73 1.77 1.70 1.73 1.73 -3.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 1.43 1.43 1.43 1.45 1.35 1.35 1.35 -
P/RPS 1.72 1.57 3.66 4.09 3.96 4.54 2.41 -20.15%
P/EPS 32.82 7.04 40.95 29.77 78.07 -76.64 151.03 -63.88%
EY 3.05 14.21 2.44 3.36 1.28 -1.30 0.66 177.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.61 1.71 1.77 1.70 1.73 1.73 -3.10%

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