[LEBTECH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -46.67%
YoY- 354.85%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,677 124,863 100,800 86,994 74,308 53,372 53,241 68.79%
PBT 7,585 14,243 6,609 9,578 15,183 6,924 6,565 10.11%
Tax -2,955 -3,322 -2,345 -3,019 -2,884 -2,158 -1,658 47.05%
NP 4,630 10,921 4,264 6,559 12,299 4,766 4,907 -3.80%
-
NP to SH 4,630 10,921 4,264 6,559 12,299 4,766 4,907 -3.80%
-
Tax Rate 38.96% 23.32% 35.48% 31.52% 18.99% 31.17% 25.26% -
Total Cost 112,047 113,942 96,536 80,435 62,009 48,606 48,334 75.24%
-
Net Worth 126,725 126,083 119,396 118,331 121,388 114,182 111,930 8.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 126,725 126,083 119,396 118,331 121,388 114,182 111,930 8.63%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.97% 8.75% 4.23% 7.54% 16.55% 8.93% 9.22% -
ROE 3.65% 8.66% 3.57% 5.54% 10.13% 4.17% 4.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.49 91.49 73.85 63.74 54.44 39.10 39.01 68.79%
EPS 3.39 8.00 3.12 4.81 9.01 3.49 3.60 -3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9285 0.9238 0.8748 0.867 0.8894 0.8366 0.8201 8.63%
Adjusted Per Share Value based on latest NOSH - 136,484
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 247.50 264.86 213.82 184.53 157.62 113.21 112.94 68.79%
EPS 9.82 23.17 9.04 13.91 26.09 10.11 10.41 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6881 2.6745 2.5326 2.5101 2.5749 2.4221 2.3743 8.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.38 1.38 1.43 1.43 1.43 1.45 1.45 -
P/RPS 1.61 1.51 1.94 2.24 2.63 3.71 3.72 -42.81%
P/EPS 40.68 17.25 45.77 29.76 15.87 41.52 40.33 0.57%
EY 2.46 5.80 2.18 3.36 6.30 2.41 2.48 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.49 1.63 1.65 1.61 1.73 1.77 -10.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 30/11/12 -
Price 1.38 1.38 1.38 1.43 1.43 1.43 1.45 -
P/RPS 1.61 1.51 1.87 2.24 2.63 3.66 3.72 -42.81%
P/EPS 40.68 17.25 44.17 29.76 15.87 40.95 40.33 0.57%
EY 2.46 5.80 2.26 3.36 6.30 2.44 2.48 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.49 1.58 1.65 1.61 1.71 1.77 -10.85%

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