[LEBTECH] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.53%
YoY- 1163.47%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 161,264 199,324 210,284 254,750 272,543 190,908 144,259 7.68%
PBT 21,916 17,594 19,408 29,149 31,819 29,789 20,134 5.80%
Tax -6,556 -5,640 -6,092 -9,092 -10,149 -9,499 -7,480 -8.39%
NP 15,360 11,954 13,316 20,057 21,670 20,290 12,654 13.75%
-
NP to SH 15,360 11,954 13,316 20,057 22,170 20,790 13,154 10.85%
-
Tax Rate 29.91% 32.06% 31.39% 31.19% 31.90% 31.89% 37.15% -
Total Cost 145,904 187,370 196,968 234,693 250,873 170,618 131,605 7.09%
-
Net Worth 113,397 96,918 93,078 86,407 69,117 68,071 62,897 47.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,580 2,580 2,580 2,580 - - - -
Div Payout % 16.80% 21.59% 19.38% 12.87% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,397 96,918 93,078 86,407 69,117 68,071 62,897 47.97%
NOSH 136,343 136,505 136,598 129,042 118,068 118,447 118,517 9.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.52% 6.00% 6.33% 7.87% 7.95% 10.63% 8.77% -
ROE 13.55% 12.33% 14.31% 23.21% 32.08% 30.54% 20.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.28 146.02 153.94 197.41 230.84 161.18 121.72 -1.88%
EPS 11.27 8.76 9.75 15.54 18.78 17.55 11.10 1.01%
DPS 1.89 1.89 1.89 2.00 0.00 0.00 0.00 -
NAPS 0.8317 0.71 0.6814 0.6696 0.5854 0.5747 0.5307 34.81%
Adjusted Per Share Value based on latest NOSH - 129,042
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.16 146.04 154.07 186.65 199.69 139.88 105.70 7.69%
EPS 11.25 8.76 9.76 14.70 16.24 15.23 9.64 10.81%
DPS 1.89 1.89 1.89 1.89 0.00 0.00 0.00 -
NAPS 0.8308 0.7101 0.682 0.6331 0.5064 0.4988 0.4608 47.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.80 4.94 5.60 6.30 6.95 6.90 7.00 -
P/RPS 4.06 3.38 3.64 3.19 3.01 4.28 5.75 -20.65%
P/EPS 42.61 56.41 57.45 40.53 37.01 39.31 63.07 -22.95%
EY 2.35 1.77 1.74 2.47 2.70 2.54 1.59 29.65%
DY 0.39 0.38 0.34 0.32 0.00 0.00 0.00 -
P/NAPS 5.77 6.96 8.22 9.41 11.87 12.01 13.19 -42.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 26/08/05 25/05/05 16/02/05 25/11/04 25/08/04 -
Price 4.14 4.84 5.15 5.55 6.70 6.70 7.00 -
P/RPS 3.50 3.31 3.35 2.81 2.90 4.16 5.75 -28.11%
P/EPS 36.75 55.27 52.83 35.71 35.68 38.17 63.07 -30.16%
EY 2.72 1.81 1.89 2.80 2.80 2.62 1.59 42.89%
DY 0.46 0.39 0.37 0.36 0.00 0.00 0.00 -
P/NAPS 4.98 6.82 7.56 8.29 11.45 11.66 13.19 -47.66%

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