[LEBTECH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.97%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 97,140 56,097 22,303 161,264 117,000 79,885 46,786 62.67%
PBT 6,806 4,738 2,879 22,108 15,905 10,611 5,908 9.88%
Tax -2,321 -1,495 -924 -6,830 -4,990 -3,368 -1,998 10.49%
NP 4,485 3,243 1,955 15,278 10,915 7,243 3,910 9.56%
-
NP to SH 4,485 3,243 1,955 15,278 10,915 7,243 3,910 9.56%
-
Tax Rate 34.10% 31.55% 32.09% 30.89% 31.37% 31.74% 33.82% -
Total Cost 92,655 52,854 20,348 145,986 106,085 72,642 42,876 67.07%
-
Net Worth 115,492 116,652 115,741 113,250 96,629 92,596 86,407 21.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,408 3,406 - 2,723 2,721 2,717 2,580 20.36%
Div Payout % 75.99% 105.04% - 17.83% 24.94% 37.52% 66.01% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 115,492 116,652 115,741 113,250 96,629 92,596 86,407 21.31%
NOSH 136,322 136,260 136,713 136,167 136,097 135,891 129,042 3.72%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.62% 5.78% 8.77% 9.47% 9.33% 9.07% 8.36% -
ROE 3.88% 2.78% 1.69% 13.49% 11.30% 7.82% 4.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.26 41.17 16.31 118.43 85.97 58.79 36.26 56.83%
EPS 3.29 2.38 1.43 11.22 8.02 5.33 3.03 5.63%
DPS 2.50 2.50 0.00 2.00 2.00 2.00 2.00 16.02%
NAPS 0.8472 0.8561 0.8466 0.8317 0.71 0.6814 0.6696 16.96%
Adjusted Per Share Value based on latest NOSH - 136,343
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.17 41.10 16.34 118.16 85.72 58.53 34.28 62.67%
EPS 3.29 2.38 1.43 11.19 8.00 5.31 2.86 9.77%
DPS 2.50 2.50 0.00 2.00 1.99 1.99 1.89 20.47%
NAPS 0.8462 0.8547 0.848 0.8298 0.708 0.6784 0.6331 21.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.50 4.10 4.52 4.80 4.94 5.60 6.30 -
P/RPS 4.91 9.96 27.71 4.05 5.75 9.53 17.38 -56.91%
P/EPS 106.38 172.27 316.08 42.78 61.60 105.07 207.92 -36.00%
EY 0.94 0.58 0.32 2.34 1.62 0.95 0.48 56.46%
DY 0.71 0.61 0.00 0.42 0.40 0.36 0.32 70.03%
P/NAPS 4.13 4.79 5.34 5.77 6.96 8.22 9.41 -42.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 -
Price 3.58 4.00 4.30 4.14 4.84 5.15 5.55 -
P/RPS 5.02 9.72 26.36 3.50 5.63 8.76 15.31 -52.41%
P/EPS 108.81 168.07 300.70 36.90 60.35 96.62 183.17 -29.31%
EY 0.92 0.60 0.33 2.71 1.66 1.03 0.55 40.86%
DY 0.70 0.63 0.00 0.48 0.41 0.39 0.36 55.72%
P/NAPS 4.23 4.67 5.08 4.98 6.82 7.56 8.29 -36.11%

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