[LEBTECH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 156.12%
YoY- 129.14%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 95,061 105,998 116,677 124,863 100,800 86,994 74,308 17.82%
PBT 12,774 13,790 7,585 14,243 6,609 9,578 15,183 -10.86%
Tax -2,811 -3,027 -2,955 -3,322 -2,345 -3,019 -2,884 -1.69%
NP 9,963 10,763 4,630 10,921 4,264 6,559 12,299 -13.09%
-
NP to SH 9,963 10,763 4,630 10,921 4,264 6,559 12,299 -13.09%
-
Tax Rate 22.01% 21.95% 38.96% 23.32% 35.48% 31.52% 18.99% -
Total Cost 85,098 95,235 112,047 113,942 96,536 80,435 62,009 23.46%
-
Net Worth 129,605 128,895 126,725 126,083 119,396 118,331 121,388 4.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 129,605 128,895 126,725 126,083 119,396 118,331 121,388 4.45%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.48% 10.15% 3.97% 8.75% 4.23% 7.54% 16.55% -
ROE 7.69% 8.35% 3.65% 8.66% 3.57% 5.54% 10.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 69.65 77.66 85.49 91.49 73.85 63.74 54.44 17.83%
EPS 7.30 7.89 3.39 8.00 3.12 4.81 9.01 -13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9496 0.9444 0.9285 0.9238 0.8748 0.867 0.8894 4.45%
Adjusted Per Share Value based on latest NOSH - 136,484
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 201.64 224.84 247.50 264.86 213.82 184.53 157.62 17.82%
EPS 21.13 22.83 9.82 23.17 9.04 13.91 26.09 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7492 2.7341 2.6881 2.6745 2.5326 2.5101 2.5749 4.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.37 1.38 1.38 1.38 1.43 1.43 1.43 -
P/RPS 1.97 1.78 1.61 1.51 1.94 2.24 2.63 -17.50%
P/EPS 18.77 17.50 40.68 17.25 45.77 29.76 15.87 11.82%
EY 5.33 5.71 2.46 5.80 2.18 3.36 6.30 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.46 1.49 1.49 1.63 1.65 1.61 -7.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 29/05/13 -
Price 1.43 1.38 1.38 1.38 1.38 1.43 1.43 -
P/RPS 2.05 1.78 1.61 1.51 1.87 2.24 2.63 -15.29%
P/EPS 19.59 17.50 40.68 17.25 44.17 29.76 15.87 15.05%
EY 5.10 5.71 2.46 5.80 2.26 3.36 6.30 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.46 1.49 1.49 1.58 1.65 1.61 -4.18%

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