[LEBTECH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.36%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 161,264 117,000 79,885 46,786 272,543 190,219 142,144 8.75%
PBT 22,108 15,905 10,611 5,908 32,347 30,130 23,022 -2.65%
Tax -6,830 -4,990 -3,368 -1,998 -10,677 -9,499 -7,425 -5.40%
NP 15,278 10,915 7,243 3,910 21,670 20,631 15,597 -1.36%
-
NP to SH 15,278 10,915 7,243 3,910 22,170 21,131 16,097 -3.41%
-
Tax Rate 30.89% 31.37% 31.74% 33.82% 33.01% 31.53% 32.25% -
Total Cost 145,986 106,085 72,642 42,876 250,873 169,588 126,547 9.96%
-
Net Worth 113,250 96,629 92,596 86,407 70,958 69,752 64,913 44.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,723 2,721 2,717 2,580 - - - -
Div Payout % 17.83% 24.94% 37.52% 66.01% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,250 96,629 92,596 86,407 70,958 69,752 64,913 44.77%
NOSH 136,167 136,097 135,891 129,042 121,213 121,372 122,317 7.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.47% 9.33% 9.07% 8.36% 7.95% 10.85% 10.97% -
ROE 13.49% 11.30% 7.82% 4.53% 31.24% 30.29% 24.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.43 85.97 58.79 36.26 224.84 156.72 116.21 1.26%
EPS 11.22 8.02 5.33 3.03 18.29 17.41 13.16 -10.06%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.8317 0.71 0.6814 0.6696 0.5854 0.5747 0.5307 34.81%
Adjusted Per Share Value based on latest NOSH - 129,042
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 342.08 248.18 169.45 99.24 578.12 403.49 301.52 8.75%
EPS 32.41 23.15 15.36 8.29 47.03 44.82 34.15 -3.41%
DPS 5.78 5.77 5.77 5.47 0.00 0.00 0.00 -
NAPS 2.4023 2.0497 1.9642 1.8329 1.5052 1.4796 1.377 44.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.80 4.94 5.60 6.30 6.95 6.90 7.00 -
P/RPS 4.05 5.75 9.53 17.38 3.09 4.40 6.02 -23.16%
P/EPS 42.78 61.60 105.07 207.92 38.00 39.63 53.19 -13.48%
EY 2.34 1.62 0.95 0.48 2.63 2.52 1.88 15.66%
DY 0.42 0.40 0.36 0.32 0.00 0.00 0.00 -
P/NAPS 5.77 6.96 8.22 9.41 11.87 12.01 13.19 -42.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 -
Price 4.14 4.84 5.15 5.55 6.70 6.70 7.00 -
P/RPS 3.50 5.63 8.76 15.31 2.98 4.28 6.02 -30.27%
P/EPS 36.90 60.35 96.62 183.17 36.63 38.48 53.19 -21.58%
EY 2.71 1.66 1.03 0.55 2.73 2.60 1.88 27.52%
DY 0.48 0.41 0.39 0.36 0.00 0.00 0.00 -
P/NAPS 4.98 6.82 7.56 8.29 11.45 11.66 13.19 -47.66%

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