[LEBTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.53%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,050 91,568 124,863 111,658 113,780 124,312 53,372 26.70%
PBT 6,520 3,516 14,207 7,584 7,426 30,148 6,924 -3.93%
Tax -890 -952 -3,322 -1,606 -1,480 -2,420 -2,158 -44.68%
NP 5,630 2,564 10,885 5,977 5,946 27,728 4,766 11.78%
-
NP to SH 5,630 2,564 10,885 5,977 5,946 27,728 4,766 11.78%
-
Tax Rate 13.65% 27.08% 23.38% 21.18% 19.93% 8.03% 31.17% -
Total Cost 70,420 89,004 113,978 105,681 107,834 96,584 48,606 28.12%
-
Net Worth 128,895 126,725 126,083 119,396 118,331 121,388 114,182 8.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 128,895 126,725 126,083 119,396 118,331 121,388 114,182 8.43%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.40% 2.80% 8.72% 5.35% 5.23% 22.31% 8.93% -
ROE 4.37% 2.02% 8.63% 5.01% 5.02% 22.84% 4.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.72 67.09 91.49 81.81 83.37 91.08 39.10 26.71%
EPS 4.12 1.88 7.98 4.37 4.36 20.32 3.49 11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9444 0.9285 0.9238 0.8748 0.867 0.8894 0.8366 8.43%
Adjusted Per Share Value based on latest NOSH - 136,484
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 161.32 194.24 264.86 236.85 241.35 263.69 113.21 26.71%
EPS 11.94 5.44 23.09 12.68 12.61 58.82 10.11 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7341 2.6881 2.6745 2.5326 2.5101 2.5749 2.4221 8.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.38 1.38 1.43 1.43 1.43 1.45 -
P/RPS 2.48 2.06 1.51 1.75 1.72 1.57 3.71 -23.60%
P/EPS 33.45 73.46 17.30 32.65 32.82 7.04 41.52 -13.45%
EY 2.99 1.36 5.78 3.06 3.05 14.21 2.41 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.49 1.49 1.63 1.65 1.61 1.73 -10.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 -
Price 1.38 1.38 1.38 1.38 1.43 1.43 1.43 -
P/RPS 2.48 2.06 1.51 1.69 1.72 1.57 3.66 -22.90%
P/EPS 33.45 73.46 17.30 31.51 32.82 7.04 40.95 -12.64%
EY 2.99 1.36 5.78 3.17 3.05 14.21 2.44 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.49 1.49 1.58 1.65 1.61 1.71 -10.02%

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