[LEBTECH] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.39%
YoY- -25.3%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 102,650 121,013 126,639 141,404 137,476 136,781 161,264 -26.06%
PBT 5,141 5,739 7,396 12,817 16,043 18,887 21,916 -62.06%
Tax -3,489 -3,759 -4,228 -3,887 -4,683 -5,482 -6,556 -34.40%
NP 1,652 1,980 3,168 8,930 11,360 13,405 15,360 -77.47%
-
NP to SH 1,652 1,980 3,168 8,930 11,360 13,405 15,360 -77.47%
-
Tax Rate 67.87% 65.50% 57.17% 30.33% 29.19% 29.03% 29.91% -
Total Cost 100,998 119,033 123,471 132,474 126,116 123,376 145,904 -21.80%
-
Net Worth 116,598 115,488 114,807 115,628 117,303 115,741 113,397 1.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,412 6,837 6,837 6,837 3,425 - 2,580 20.54%
Div Payout % 206.54% 345.33% 215.83% 76.57% 30.15% - 16.80% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 116,598 115,488 114,807 115,628 117,303 115,741 113,397 1.87%
NOSH 137,142 136,964 137,083 136,483 137,021 136,713 136,343 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.61% 1.64% 2.50% 6.32% 8.26% 9.80% 9.52% -
ROE 1.42% 1.71% 2.76% 7.72% 9.68% 11.58% 13.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.85 88.35 92.38 103.61 100.33 100.05 118.28 -26.35%
EPS 1.20 1.45 2.31 6.54 8.29 9.81 11.27 -77.62%
DPS 2.50 5.00 5.00 5.00 2.50 0.00 1.89 20.56%
NAPS 0.8502 0.8432 0.8375 0.8472 0.8561 0.8466 0.8317 1.48%
Adjusted Per Share Value based on latest NOSH - 136,483
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 217.74 256.69 268.63 299.95 291.62 290.14 342.08 -26.06%
EPS 3.50 4.20 6.72 18.94 24.10 28.43 32.58 -77.49%
DPS 7.24 14.50 14.50 14.50 7.27 0.00 5.47 20.61%
NAPS 2.4733 2.4498 2.4353 2.4527 2.4883 2.4551 2.4054 1.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 3.38 3.20 3.50 4.10 4.52 4.80 -
P/RPS 4.01 3.83 3.46 3.38 4.09 4.52 4.06 -0.82%
P/EPS 249.05 233.81 138.47 53.49 49.45 46.10 42.61 225.52%
EY 0.40 0.43 0.72 1.87 2.02 2.17 2.35 -69.38%
DY 0.83 1.48 1.56 1.43 0.61 0.00 0.39 65.68%
P/NAPS 3.53 4.01 3.82 4.13 4.79 5.34 5.77 -27.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 29/11/06 30/08/06 24/05/06 27/02/06 -
Price 2.96 3.30 3.18 3.58 4.00 4.30 4.14 -
P/RPS 3.95 3.73 3.44 3.46 3.99 4.30 3.50 8.42%
P/EPS 245.73 228.27 137.60 54.72 48.25 43.85 36.75 256.16%
EY 0.41 0.44 0.73 1.83 2.07 2.28 2.72 -71.77%
DY 0.84 1.52 1.57 1.40 0.63 0.00 0.46 49.56%
P/NAPS 3.48 3.91 3.80 4.23 4.67 5.08 4.98 -21.30%

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