[LEBTECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 50.7%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,097 22,303 161,264 117,000 79,885 46,786 272,543 -65.24%
PBT 4,738 2,879 22,108 15,905 10,611 5,908 32,347 -72.31%
Tax -1,495 -924 -6,830 -4,990 -3,368 -1,998 -10,677 -73.13%
NP 3,243 1,955 15,278 10,915 7,243 3,910 21,670 -71.91%
-
NP to SH 3,243 1,955 15,278 10,915 7,243 3,910 22,170 -72.33%
-
Tax Rate 31.55% 32.09% 30.89% 31.37% 31.74% 33.82% 33.01% -
Total Cost 52,854 20,348 145,986 106,085 72,642 42,876 250,873 -64.69%
-
Net Worth 116,652 115,741 113,250 96,629 92,596 86,407 70,958 39.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,406 - 2,723 2,721 2,717 2,580 - -
Div Payout % 105.04% - 17.83% 24.94% 37.52% 66.01% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,652 115,741 113,250 96,629 92,596 86,407 70,958 39.41%
NOSH 136,260 136,713 136,167 136,097 135,891 129,042 121,213 8.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.78% 8.77% 9.47% 9.33% 9.07% 8.36% 7.95% -
ROE 2.78% 1.69% 13.49% 11.30% 7.82% 4.53% 31.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.17 16.31 118.43 85.97 58.79 36.26 224.84 -67.85%
EPS 2.38 1.43 11.22 8.02 5.33 3.03 18.29 -74.41%
DPS 2.50 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.8561 0.8466 0.8317 0.71 0.6814 0.6696 0.5854 28.92%
Adjusted Per Share Value based on latest NOSH - 136,505
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 118.99 47.31 342.08 248.18 169.45 99.24 578.12 -65.24%
EPS 6.88 4.15 32.41 23.15 15.36 8.29 47.03 -72.33%
DPS 7.23 0.00 5.78 5.77 5.77 5.47 0.00 -
NAPS 2.4744 2.4551 2.4023 2.0497 1.9642 1.8329 1.5052 39.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.10 4.52 4.80 4.94 5.60 6.30 6.95 -
P/RPS 9.96 27.71 4.05 5.75 9.53 17.38 3.09 118.67%
P/EPS 172.27 316.08 42.78 61.60 105.07 207.92 38.00 174.67%
EY 0.58 0.32 2.34 1.62 0.95 0.48 2.63 -63.59%
DY 0.61 0.00 0.42 0.40 0.36 0.32 0.00 -
P/NAPS 4.79 5.34 5.77 6.96 8.22 9.41 11.87 -45.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 -
Price 4.00 4.30 4.14 4.84 5.15 5.55 6.70 -
P/RPS 9.72 26.36 3.50 5.63 8.76 15.31 2.98 120.41%
P/EPS 168.07 300.70 36.90 60.35 96.62 183.17 36.63 176.89%
EY 0.60 0.33 2.71 1.66 1.03 0.55 2.73 -63.68%
DY 0.63 0.00 0.48 0.41 0.39 0.36 0.00 -
P/NAPS 4.67 5.08 4.98 6.82 7.56 8.29 11.45 -45.09%

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