[LEBTECH] QoQ Cumulative 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- 4.92%
YoY- 292.45%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 117,000 79,885 46,786 272,543 190,219 142,144 64,579 48.56%
PBT 15,905 10,611 5,908 32,347 30,130 23,022 8,578 50.86%
Tax -4,990 -3,368 -1,998 -10,677 -9,499 -7,425 -3,055 38.65%
NP 10,915 7,243 3,910 21,670 20,631 15,597 5,523 57.41%
-
NP to SH 10,915 7,243 3,910 22,170 21,131 16,097 6,023 48.58%
-
Tax Rate 31.37% 31.74% 33.82% 33.01% 31.53% 32.25% 35.61% -
Total Cost 106,085 72,642 42,876 250,873 169,588 126,547 59,056 47.71%
-
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 2,721 2,717 2,580 - - - - -
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 11.30% 7.82% 4.53% 31.24% 30.29% 24.80% 10.54% -
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 85.97 58.79 36.26 224.84 156.72 116.21 49.96 43.55%
EPS 8.02 5.33 3.03 18.29 17.41 13.16 4.66 43.56%
DPS 2.00 2.00 2.00 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 248.18 169.45 99.24 578.12 403.49 301.52 136.99 48.55%
EPS 23.15 15.36 8.29 47.03 44.82 34.15 12.78 48.54%
DPS 5.77 5.77 5.47 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 5.75 9.53 17.38 3.09 4.40 6.02 12.01 -38.77%
P/EPS 61.60 105.07 207.92 38.00 39.63 53.19 128.76 -38.80%
EY 1.62 0.95 0.48 2.63 2.52 1.88 0.78 62.71%
DY 0.40 0.36 0.32 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 5.63 8.76 15.31 2.98 4.28 6.02 12.21 -40.28%
P/EPS 60.35 96.62 183.17 36.63 38.48 53.19 130.90 -40.29%
EY 1.66 1.03 0.55 2.73 2.60 1.88 0.76 68.26%
DY 0.41 0.39 0.36 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