[LEBTECH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -48.82%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 126,639 129,520 112,194 89,212 161,264 156,000 159,770 -14.31%
PBT 7,396 9,074 9,476 11,516 22,108 21,206 21,222 -50.38%
Tax -4,228 -3,094 -2,990 -3,696 -6,830 -6,653 -6,736 -26.62%
NP 3,168 5,980 6,486 7,820 15,278 14,553 14,486 -63.60%
-
NP to SH 3,168 5,980 6,486 7,820 15,278 14,553 14,486 -63.60%
-
Tax Rate 57.17% 34.10% 31.55% 32.09% 30.89% 31.37% 31.74% -
Total Cost 123,471 123,540 105,708 81,392 145,986 141,446 145,284 -10.25%
-
Net Worth 114,398 115,492 116,652 115,741 113,250 96,629 92,596 15.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,414 4,544 6,813 - 2,723 3,629 5,435 -26.59%
Div Payout % 107.79% 75.99% 105.04% - 17.83% 24.94% 37.52% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 114,398 115,492 116,652 115,741 113,250 96,629 92,596 15.09%
NOSH 136,594 136,322 136,260 136,713 136,167 136,097 135,891 0.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.50% 4.62% 5.78% 8.77% 9.47% 9.33% 9.07% -
ROE 2.77% 5.18% 5.56% 6.76% 13.49% 15.06% 15.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 92.71 95.01 82.34 65.25 118.43 114.62 117.57 -14.60%
EPS 2.32 4.39 4.76 5.72 11.22 10.69 10.66 -63.71%
DPS 2.50 3.33 5.00 0.00 2.00 2.67 4.00 -26.83%
NAPS 0.8375 0.8472 0.8561 0.8466 0.8317 0.71 0.6814 14.69%
Adjusted Per Share Value based on latest NOSH - 136,713
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 268.63 274.74 237.99 189.24 342.08 330.91 338.91 -14.31%
EPS 6.72 12.68 13.76 16.59 32.41 30.87 30.73 -63.60%
DPS 7.24 9.64 14.45 0.00 5.78 7.70 11.53 -26.60%
NAPS 2.4266 2.4498 2.4744 2.4551 2.4023 2.0497 1.9642 15.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.20 3.50 4.10 4.52 4.80 4.94 5.60 -
P/RPS 3.45 3.68 4.98 6.93 4.05 4.31 4.76 -19.26%
P/EPS 137.97 79.79 86.13 79.02 42.78 46.20 52.53 90.02%
EY 0.72 1.25 1.16 1.27 2.34 2.16 1.90 -47.54%
DY 0.78 0.95 1.22 0.00 0.42 0.54 0.71 6.45%
P/NAPS 3.82 4.13 4.79 5.34 5.77 6.96 8.22 -39.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 -
Price 3.18 3.58 4.00 4.30 4.14 4.84 5.15 -
P/RPS 3.43 3.77 4.86 6.59 3.50 4.22 4.38 -15.00%
P/EPS 137.11 81.61 84.03 75.17 36.90 45.26 48.31 100.07%
EY 0.73 1.23 1.19 1.33 2.71 2.21 2.07 -49.98%
DY 0.79 0.93 1.25 0.00 0.48 0.55 0.78 0.85%
P/NAPS 3.80 4.23 4.67 5.08 4.98 6.82 7.56 -36.70%

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