[LEBTECH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 28.49%
YoY- -30.72%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 141,404 137,476 136,781 161,264 199,324 210,284 254,750 -32.43%
PBT 12,817 16,043 18,887 21,916 17,594 19,408 29,149 -42.14%
Tax -3,887 -4,683 -5,482 -6,556 -5,640 -6,092 -9,092 -43.22%
NP 8,930 11,360 13,405 15,360 11,954 13,316 20,057 -41.66%
-
NP to SH 8,930 11,360 13,405 15,360 11,954 13,316 20,057 -41.66%
-
Tax Rate 30.33% 29.19% 29.03% 29.91% 32.06% 31.39% 31.19% -
Total Cost 132,474 126,116 123,376 145,904 187,370 196,968 234,693 -31.67%
-
Net Worth 115,628 117,303 115,741 113,397 96,918 93,078 86,407 21.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,837 3,425 - 2,580 2,580 2,580 2,580 91.38%
Div Payout % 76.57% 30.15% - 16.80% 21.59% 19.38% 12.87% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 115,628 117,303 115,741 113,397 96,918 93,078 86,407 21.41%
NOSH 136,483 137,021 136,713 136,343 136,505 136,598 129,042 3.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.32% 8.26% 9.80% 9.52% 6.00% 6.33% 7.87% -
ROE 7.72% 9.68% 11.58% 13.55% 12.33% 14.31% 23.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 103.61 100.33 100.05 118.28 146.02 153.94 197.41 -34.90%
EPS 6.54 8.29 9.81 11.27 8.76 9.75 15.54 -43.81%
DPS 5.00 2.50 0.00 1.89 1.89 1.89 2.00 84.09%
NAPS 0.8472 0.8561 0.8466 0.8317 0.71 0.6814 0.6696 16.96%
Adjusted Per Share Value based on latest NOSH - 136,343
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 299.95 291.62 290.14 342.08 422.81 446.06 540.38 -32.43%
EPS 18.94 24.10 28.43 32.58 25.36 28.25 42.55 -41.67%
DPS 14.50 7.27 0.00 5.47 5.47 5.47 5.47 91.42%
NAPS 2.4527 2.4883 2.4551 2.4054 2.0559 1.9744 1.8329 21.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.50 4.10 4.52 4.80 4.94 5.60 6.30 -
P/RPS 3.38 4.09 4.52 4.06 3.38 3.64 3.19 3.92%
P/EPS 53.49 49.45 46.10 42.61 56.41 57.45 40.53 20.29%
EY 1.87 2.02 2.17 2.35 1.77 1.74 2.47 -16.91%
DY 1.43 0.61 0.00 0.39 0.38 0.34 0.32 171.05%
P/NAPS 4.13 4.79 5.34 5.77 6.96 8.22 9.41 -42.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 25/05/05 -
Price 3.58 4.00 4.30 4.14 4.84 5.15 5.55 -
P/RPS 3.46 3.99 4.30 3.50 3.31 3.35 2.81 14.86%
P/EPS 54.72 48.25 43.85 36.75 55.27 52.83 35.71 32.87%
EY 1.83 2.07 2.28 2.72 1.81 1.89 2.80 -24.66%
DY 1.40 0.63 0.00 0.46 0.39 0.37 0.36 147.09%
P/NAPS 4.23 4.67 5.08 4.98 6.82 7.56 8.29 -36.11%

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