[LEBTECH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.23%
YoY- -42.5%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 137,476 136,781 161,264 199,324 210,284 254,750 272,543 -36.71%
PBT 16,043 18,887 21,916 17,594 19,408 29,149 31,819 -36.73%
Tax -4,683 -5,482 -6,556 -5,640 -6,092 -9,092 -10,149 -40.37%
NP 11,360 13,405 15,360 11,954 13,316 20,057 21,670 -35.06%
-
NP to SH 11,360 13,405 15,360 11,954 13,316 20,057 22,170 -36.04%
-
Tax Rate 29.19% 29.03% 29.91% 32.06% 31.39% 31.19% 31.90% -
Total Cost 126,116 123,376 145,904 187,370 196,968 234,693 250,873 -36.85%
-
Net Worth 117,303 115,741 113,397 96,918 93,078 86,407 69,117 42.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,425 - 2,580 2,580 2,580 2,580 - -
Div Payout % 30.15% - 16.80% 21.59% 19.38% 12.87% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 117,303 115,741 113,397 96,918 93,078 86,407 69,117 42.41%
NOSH 137,021 136,713 136,343 136,505 136,598 129,042 118,068 10.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.26% 9.80% 9.52% 6.00% 6.33% 7.87% 7.95% -
ROE 9.68% 11.58% 13.55% 12.33% 14.31% 23.21% 32.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 100.33 100.05 118.28 146.02 153.94 197.41 230.84 -42.70%
EPS 8.29 9.81 11.27 8.76 9.75 15.54 18.78 -42.11%
DPS 2.50 0.00 1.89 1.89 1.89 2.00 0.00 -
NAPS 0.8561 0.8466 0.8317 0.71 0.6814 0.6696 0.5854 28.92%
Adjusted Per Share Value based on latest NOSH - 136,505
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 291.62 290.14 342.08 422.81 446.06 540.38 578.12 -36.71%
EPS 24.10 28.43 32.58 25.36 28.25 42.55 47.03 -36.04%
DPS 7.27 0.00 5.47 5.47 5.47 5.47 0.00 -
NAPS 2.4883 2.4551 2.4054 2.0559 1.9744 1.8329 1.4661 42.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.10 4.52 4.80 4.94 5.60 6.30 6.95 -
P/RPS 4.09 4.52 4.06 3.38 3.64 3.19 3.01 22.74%
P/EPS 49.45 46.10 42.61 56.41 57.45 40.53 37.01 21.37%
EY 2.02 2.17 2.35 1.77 1.74 2.47 2.70 -17.63%
DY 0.61 0.00 0.39 0.38 0.34 0.32 0.00 -
P/NAPS 4.79 5.34 5.77 6.96 8.22 9.41 11.87 -45.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 -
Price 4.00 4.30 4.14 4.84 5.15 5.55 6.70 -
P/RPS 3.99 4.30 3.50 3.31 3.35 2.81 2.90 23.77%
P/EPS 48.25 43.85 36.75 55.27 52.83 35.71 35.68 22.35%
EY 2.07 2.28 2.72 1.81 1.89 2.80 2.80 -18.28%
DY 0.63 0.00 0.46 0.39 0.37 0.36 0.00 -
P/NAPS 4.67 5.08 4.98 6.82 7.56 8.29 11.45 -45.09%

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