[LEBTECH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 158.06%
YoY- 10984.07%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 124,863 100,800 86,994 74,308 53,372 53,241 54,046 74.49%
PBT 14,243 6,609 9,578 15,183 6,924 6,565 2,109 256.04%
Tax -3,322 -2,345 -3,019 -2,884 -2,158 -1,658 -667 190.78%
NP 10,921 4,264 6,559 12,299 4,766 4,907 1,442 284.23%
-
NP to SH 10,921 4,264 6,559 12,299 4,766 4,907 1,442 284.23%
-
Tax Rate 23.32% 35.48% 31.52% 18.99% 31.17% 25.26% 31.63% -
Total Cost 113,942 96,536 80,435 62,009 48,606 48,334 52,604 67.17%
-
Net Worth 126,083 119,396 118,331 121,388 114,182 111,930 108,122 10.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,083 119,396 118,331 121,388 114,182 111,930 108,122 10.75%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.75% 4.23% 7.54% 16.55% 8.93% 9.22% 2.67% -
ROE 8.66% 3.57% 5.54% 10.13% 4.17% 4.38% 1.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.49 73.85 63.74 54.44 39.10 39.01 39.60 74.49%
EPS 8.00 3.12 4.81 9.01 3.49 3.60 1.06 283.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9238 0.8748 0.867 0.8894 0.8366 0.8201 0.7922 10.75%
Adjusted Per Share Value based on latest NOSH - 136,484
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 264.86 213.82 184.53 157.62 113.21 112.94 114.64 74.49%
EPS 23.17 9.04 13.91 26.09 10.11 10.41 3.06 284.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6745 2.5326 2.5101 2.5749 2.4221 2.3743 2.2935 10.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.38 1.43 1.43 1.43 1.45 1.45 1.35 -
P/RPS 1.51 1.94 2.24 2.63 3.71 3.72 3.41 -41.81%
P/EPS 17.25 45.77 29.76 15.87 41.52 40.33 127.78 -73.58%
EY 5.80 2.18 3.36 6.30 2.41 2.48 0.78 279.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.63 1.65 1.61 1.73 1.77 1.70 -8.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 29/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.38 1.38 1.43 1.43 1.43 1.45 1.35 -
P/RPS 1.51 1.87 2.24 2.63 3.66 3.72 3.41 -41.81%
P/EPS 17.25 44.17 29.76 15.87 40.95 40.33 127.78 -73.58%
EY 5.80 2.26 3.36 6.30 2.44 2.48 0.78 279.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.58 1.65 1.61 1.71 1.77 1.70 -8.39%

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