[LEBTECH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -57.6%
YoY- -62.35%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,332 95,061 105,998 116,677 124,863 100,800 86,994 -6.73%
PBT 7,538 12,774 13,790 7,585 14,243 6,609 9,578 -14.72%
Tax -1,991 -2,811 -3,027 -2,955 -3,322 -2,345 -3,019 -24.17%
NP 5,547 9,963 10,763 4,630 10,921 4,264 6,559 -10.54%
-
NP to SH 5,547 9,963 10,763 4,630 10,921 4,264 6,559 -10.54%
-
Tax Rate 26.41% 22.01% 21.95% 38.96% 23.32% 35.48% 31.52% -
Total Cost 72,785 85,098 95,235 112,047 113,942 96,536 80,435 -6.42%
-
Net Worth 131,625 129,605 128,895 126,725 126,083 119,396 118,331 7.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 131,625 129,605 128,895 126,725 126,083 119,396 118,331 7.33%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,484 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.08% 10.48% 10.15% 3.97% 8.75% 4.23% 7.54% -
ROE 4.21% 7.69% 8.35% 3.65% 8.66% 3.57% 5.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.39 69.65 77.66 85.49 91.49 73.85 63.74 -6.73%
EPS 4.06 7.30 7.89 3.39 8.00 3.12 4.81 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.9496 0.9444 0.9285 0.9238 0.8748 0.867 7.33%
Adjusted Per Share Value based on latest NOSH - 136,484
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 166.16 201.64 224.84 247.50 264.86 213.82 184.53 -6.73%
EPS 11.77 21.13 22.83 9.82 23.17 9.04 13.91 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.792 2.7492 2.7341 2.6881 2.6745 2.5326 2.5101 7.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.37 1.38 1.38 1.38 1.43 1.43 -
P/RPS 2.61 1.97 1.78 1.61 1.51 1.94 2.24 10.69%
P/EPS 36.91 18.77 17.50 40.68 17.25 45.77 29.76 15.39%
EY 2.71 5.33 5.71 2.46 5.80 2.18 3.36 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 1.46 1.49 1.49 1.63 1.65 -3.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 28/08/14 26/05/14 28/02/14 29/11/13 28/08/13 -
Price 1.45 1.43 1.38 1.38 1.38 1.38 1.43 -
P/RPS 2.53 2.05 1.78 1.61 1.51 1.87 2.24 8.43%
P/EPS 35.68 19.59 17.50 40.68 17.25 44.17 29.76 12.81%
EY 2.80 5.10 5.71 2.46 5.80 2.26 3.36 -11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.51 1.46 1.49 1.49 1.58 1.65 -6.14%

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