[LEBTECH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -297.05%
YoY- -182.1%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,372 48,421 46,536 40,568 76,461 79,381 91,366 -30.00%
PBT 6,924 8,004 2,118 -2,888 2,485 2,564 2,870 79.40%
Tax -2,158 -1,357 242 484 -1,265 -833 -954 71.89%
NP 4,766 6,646 2,360 -2,404 1,220 1,730 1,916 83.07%
-
NP to SH 4,766 6,646 2,360 -2,404 1,220 1,730 1,916 83.07%
-
Tax Rate 31.17% 16.95% -11.43% - 50.91% 32.49% 33.24% -
Total Cost 48,606 41,774 44,176 42,972 75,241 77,650 89,450 -33.28%
-
Net Worth 114,182 111,930 108,122 106,321 106,580 105,452 106,693 4.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 114,182 111,930 108,122 106,321 106,580 105,452 106,693 4.60%
NOSH 136,484 136,484 136,484 136,484 136,484 136,631 136,857 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.93% 13.73% 5.07% -5.93% 1.60% 2.18% 2.10% -
ROE 4.17% 5.94% 2.18% -2.26% 1.14% 1.64% 1.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.10 35.48 34.10 29.72 56.02 58.10 66.76 -29.88%
EPS 3.49 4.87 1.72 -1.76 0.89 1.27 1.40 83.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8366 0.8201 0.7922 0.779 0.7809 0.7718 0.7796 4.79%
Adjusted Per Share Value based on latest NOSH - 136,484
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.21 102.71 98.71 86.05 162.19 168.38 193.81 -30.00%
EPS 10.11 14.10 5.01 -5.10 2.59 3.67 4.06 83.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4221 2.3743 2.2935 2.2553 2.2608 2.2369 2.2632 4.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.45 1.35 1.35 1.35 1.40 1.00 -
P/RPS 3.71 4.09 3.96 4.54 2.41 2.41 1.50 82.38%
P/EPS 41.52 29.77 78.07 -76.64 151.03 110.53 71.43 -30.23%
EY 2.41 3.36 1.28 -1.30 0.66 0.90 1.40 43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.77 1.70 1.73 1.73 1.81 1.28 22.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 22/11/11 24/08/11 -
Price 1.43 1.45 1.35 1.35 1.35 1.40 1.30 -
P/RPS 3.66 4.09 3.96 4.54 2.41 2.41 1.95 51.86%
P/EPS 40.95 29.77 78.07 -76.64 151.03 110.53 92.86 -41.91%
EY 2.44 3.36 1.28 -1.30 0.66 0.90 1.08 71.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.77 1.70 1.73 1.73 1.81 1.67 1.58%

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