[LEBTECH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
16-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -21.31%
YoY- 292.45%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 156,000 159,770 187,144 272,543 253,625 284,288 258,316 -28.53%
PBT 21,206 21,222 23,632 32,347 40,173 46,044 34,312 -27.42%
Tax -6,653 -6,736 -7,992 -10,677 -12,665 -14,850 -12,220 -33.30%
NP 14,553 14,486 15,640 21,670 27,508 31,194 22,092 -24.27%
-
NP to SH 14,553 14,486 15,640 22,170 28,174 32,194 24,092 -28.51%
-
Tax Rate 31.37% 31.74% 33.82% 33.01% 31.53% 32.25% 35.61% -
Total Cost 141,446 145,284 171,504 250,873 226,117 253,094 236,224 -28.93%
-
Net Worth 96,629 92,596 86,407 70,958 69,752 64,913 57,128 41.91%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,629 5,435 10,323 - - - - -
Div Payout % 24.94% 37.52% 66.01% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 96,629 92,596 86,407 70,958 69,752 64,913 57,128 41.91%
NOSH 136,097 135,891 129,042 121,213 121,372 122,317 129,248 3.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.33% 9.07% 8.36% 7.95% 10.85% 10.97% 8.55% -
ROE 15.06% 15.64% 18.10% 31.24% 40.39% 49.59% 42.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 114.62 117.57 145.02 224.84 208.96 232.42 199.86 -30.94%
EPS 10.69 10.66 12.12 18.29 23.21 26.32 18.64 -30.94%
DPS 2.67 4.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6814 0.6696 0.5854 0.5747 0.5307 0.442 37.11%
Adjusted Per Share Value based on latest NOSH - 118,068
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 330.91 338.91 396.97 578.12 537.99 603.04 547.94 -28.53%
EPS 30.87 30.73 33.18 47.03 59.76 68.29 51.10 -28.51%
DPS 7.70 11.53 21.90 0.00 0.00 0.00 0.00 -
NAPS 2.0497 1.9642 1.8329 1.5052 1.4796 1.377 1.2118 41.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.94 5.60 6.30 6.95 6.90 7.00 6.00 -
P/RPS 4.31 4.76 4.34 3.09 3.30 3.01 3.00 27.29%
P/EPS 46.20 52.53 51.98 38.00 29.72 26.60 32.19 27.20%
EY 2.16 1.90 1.92 2.63 3.36 3.76 3.11 -21.55%
DY 0.54 0.71 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 6.96 8.22 9.41 11.87 12.01 13.19 13.57 -35.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 12/05/04 -
Price 4.84 5.15 5.55 6.70 6.70 7.00 6.10 -
P/RPS 4.22 4.38 3.83 2.98 3.21 3.01 3.05 24.14%
P/EPS 45.26 48.31 45.79 36.63 28.86 26.60 32.73 24.09%
EY 2.21 2.07 2.18 2.73 3.46 3.76 3.06 -19.48%
DY 0.55 0.78 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 7.56 8.29 11.45 11.66 13.19 13.80 -37.46%

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