[LEBTECH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 142.81%
YoY- 128.39%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 53,942 38,025 22,892 124,863 83,744 56,890 31,078 44.37%
PBT 4,219 3,260 879 14,207 5,688 3,713 7,537 -32.05%
Tax -694 -445 -238 -3,322 -1,205 -740 -605 9.57%
NP 3,525 2,815 641 10,885 4,483 2,973 6,932 -36.26%
-
NP to SH 3,525 2,815 641 10,885 4,483 2,973 6,932 -36.26%
-
Tax Rate 16.45% 13.65% 27.08% 23.38% 21.18% 19.93% 8.03% -
Total Cost 50,417 35,210 22,251 113,978 79,261 53,917 24,146 63.29%
-
Net Worth 129,605 128,895 126,725 126,083 119,396 118,331 121,388 4.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,605 128,895 126,725 126,083 119,396 118,331 121,388 4.45%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.53% 7.40% 2.80% 8.72% 5.35% 5.23% 22.31% -
ROE 2.72% 2.18% 0.51% 8.63% 3.75% 2.51% 5.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.52 27.86 16.77 91.49 61.36 41.68 22.77 44.37%
EPS 2.58 2.06 0.47 7.98 3.28 2.18 5.08 -36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9496 0.9444 0.9285 0.9238 0.8748 0.867 0.8894 4.45%
Adjusted Per Share Value based on latest NOSH - 136,484
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.42 80.66 48.56 264.86 177.64 120.68 65.92 44.38%
EPS 7.48 5.97 1.36 23.09 9.51 6.31 14.70 -36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7492 2.7341 2.6881 2.6745 2.5326 2.5101 2.5749 4.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.37 1.38 1.38 1.38 1.43 1.43 1.43 -
P/RPS 3.47 4.95 8.23 1.51 2.33 3.43 6.28 -32.63%
P/EPS 53.04 66.91 293.83 17.30 43.54 65.65 28.16 52.45%
EY 1.89 1.49 0.34 5.78 2.30 1.52 3.55 -34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.46 1.49 1.49 1.63 1.65 1.61 -7.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 29/05/13 -
Price 1.43 1.38 1.38 1.38 1.38 1.43 1.43 -
P/RPS 3.62 4.95 8.23 1.51 2.25 3.43 6.28 -30.71%
P/EPS 55.37 66.91 293.83 17.30 42.01 65.65 28.16 56.88%
EY 1.81 1.49 0.34 5.78 2.38 1.52 3.55 -36.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.46 1.49 1.49 1.58 1.65 1.61 -4.18%

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