[LEBTECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 481.79%
YoY- 1253.41%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 124,863 111,658 113,780 124,312 53,372 48,421 46,536 92.74%
PBT 14,207 7,584 7,426 30,148 6,924 8,004 2,118 254.44%
Tax -3,322 -1,606 -1,480 -2,420 -2,158 -1,357 242 -
NP 10,885 5,977 5,946 27,728 4,766 6,646 2,360 176.31%
-
NP to SH 10,885 5,977 5,946 27,728 4,766 6,646 2,360 176.31%
-
Tax Rate 23.38% 21.18% 19.93% 8.03% 31.17% 16.95% -11.43% -
Total Cost 113,978 105,681 107,834 96,584 48,606 41,774 44,176 87.79%
-
Net Worth 126,083 119,396 118,331 121,388 114,182 111,930 108,122 10.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,083 119,396 118,331 121,388 114,182 111,930 108,122 10.75%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.72% 5.35% 5.23% 22.31% 8.93% 13.73% 5.07% -
ROE 8.63% 5.01% 5.02% 22.84% 4.17% 5.94% 2.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.49 81.81 83.37 91.08 39.10 35.48 34.10 92.73%
EPS 7.98 4.37 4.36 20.32 3.49 4.87 1.72 177.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9238 0.8748 0.867 0.8894 0.8366 0.8201 0.7922 10.75%
Adjusted Per Share Value based on latest NOSH - 136,484
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 264.86 236.85 241.35 263.69 113.21 102.71 98.71 92.74%
EPS 23.09 12.68 12.61 58.82 10.11 14.10 5.01 176.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6745 2.5326 2.5101 2.5749 2.4221 2.3743 2.2935 10.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.38 1.43 1.43 1.43 1.45 1.45 1.35 -
P/RPS 1.51 1.75 1.72 1.57 3.71 4.09 3.96 -47.32%
P/EPS 17.30 32.65 32.82 7.04 41.52 29.77 78.07 -63.28%
EY 5.78 3.06 3.05 14.21 2.41 3.36 1.28 172.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.63 1.65 1.61 1.73 1.77 1.70 -8.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.38 1.38 1.43 1.43 1.43 1.45 1.35 -
P/RPS 1.51 1.69 1.72 1.57 3.66 4.09 3.96 -47.32%
P/EPS 17.30 31.51 32.82 7.04 40.95 29.77 78.07 -63.28%
EY 5.78 3.17 3.05 14.21 2.44 3.36 1.28 172.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.58 1.65 1.61 1.71 1.77 1.70 -8.39%

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