[LEBTECH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 58.05%
YoY- 118.0%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 210,284 254,750 272,543 190,908 144,259 70,006 11,098 612.01%
PBT 19,408 29,149 31,819 29,789 20,134 724 -11,520 -
Tax -6,092 -9,092 -10,149 -9,499 -7,480 -3,110 -90 1565.17%
NP 13,316 20,057 21,670 20,290 12,654 -2,386 -11,610 -
-
NP to SH 13,316 20,057 22,170 20,790 13,154 -1,886 -11,610 -
-
Tax Rate 31.39% 31.19% 31.90% 31.89% 37.15% 429.56% - -
Total Cost 196,968 234,693 250,873 170,618 131,605 72,392 22,708 322.71%
-
Net Worth 93,078 86,407 69,117 68,071 62,897 57,128 -1,145 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,580 2,580 - - - - - -
Div Payout % 19.38% 12.87% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 93,078 86,407 69,117 68,071 62,897 57,128 -1,145 -
NOSH 136,598 129,042 118,068 118,447 118,517 129,248 341 5353.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.33% 7.87% 7.95% 10.63% 8.77% -3.41% -104.61% -
ROE 14.31% 23.21% 32.08% 30.54% 20.91% -3.30% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 153.94 197.41 230.84 161.18 121.72 54.16 3,254.55 -86.94%
EPS 9.75 15.54 18.78 17.55 11.10 -1.46 -3,404.69 -
DPS 1.89 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6814 0.6696 0.5854 0.5747 0.5307 0.442 -3.36 -
Adjusted Per Share Value based on latest NOSH - 118,447
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 446.06 540.38 578.12 404.96 306.00 148.50 23.54 612.03%
EPS 28.25 42.55 47.03 44.10 27.90 -4.00 -24.63 -
DPS 5.47 5.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9744 1.8329 1.4661 1.4439 1.3342 1.2118 -0.0243 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.60 6.30 6.95 6.90 7.00 6.00 0.24 -
P/RPS 3.64 3.19 3.01 4.28 5.75 11.08 0.01 5016.36%
P/EPS 57.45 40.53 37.01 39.31 63.07 -411.18 -0.01 -
EY 1.74 2.47 2.70 2.54 1.59 -0.24 -14,186.22 -
DY 0.34 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.22 9.41 11.87 12.01 13.19 13.57 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 12/05/04 27/02/04 -
Price 5.15 5.55 6.70 6.70 7.00 6.10 0.24 -
P/RPS 3.35 2.81 2.90 4.16 5.75 11.26 0.01 4740.63%
P/EPS 52.83 35.71 35.68 38.17 63.07 -418.04 -0.01 -
EY 1.89 2.80 2.80 2.62 1.59 -0.24 -14,186.22 -
DY 0.37 0.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 8.29 11.45 11.66 13.19 13.80 0.00 -

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