[LEBTECH] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,372 76,461 101,061 76,800 48,874 72,359 126,639 -13.40%
PBT 6,924 2,485 1,471 238 234 4,772 7,396 -1.09%
Tax -2,158 -1,265 -221 -1,041 -1,031 -1,527 -4,228 -10.59%
NP 4,766 1,220 1,250 -803 -797 3,245 3,168 7.03%
-
NP to SH 4,766 1,220 1,250 -803 -797 3,245 3,168 7.03%
-
Tax Rate 31.17% 50.91% 15.02% 437.39% 440.60% 32.00% 57.17% -
Total Cost 48,606 75,241 99,811 77,603 49,671 69,114 123,471 -14.37%
-
Net Worth 114,182 106,580 106,873 118,280 117,557 117,795 114,398 -0.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 3,414 -
Div Payout % - - - - - - 107.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,182 106,580 106,873 118,280 117,557 117,795 114,398 -0.03%
NOSH 136,484 136,484 136,666 136,567 137,413 136,764 136,594 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.93% 1.60% 1.24% -1.05% -1.63% 4.48% 2.50% -
ROE 4.17% 1.14% 1.17% -0.68% -0.68% 2.75% 2.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.10 56.02 73.95 56.24 35.57 52.91 92.71 -13.39%
EPS 3.49 0.89 0.92 -0.59 -0.58 2.38 2.32 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.8366 0.7809 0.782 0.8661 0.8555 0.8613 0.8375 -0.01%
Adjusted Per Share Value based on latest NOSH - 135,833
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 113.21 162.19 214.37 162.91 103.67 153.49 268.63 -13.40%
EPS 10.11 2.59 2.65 -1.70 -1.69 6.88 6.72 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.24 -
NAPS 2.4221 2.2608 2.267 2.509 2.4936 2.4987 2.4266 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.45 1.35 0.99 0.64 1.55 2.30 3.20 -
P/RPS 3.71 2.41 1.34 1.14 4.36 4.35 3.45 1.21%
P/EPS 41.52 151.03 108.24 -108.85 -267.24 96.94 137.97 -18.12%
EY 2.41 0.66 0.92 -0.92 -0.37 1.03 0.72 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 1.73 1.73 1.27 0.74 1.81 2.67 3.82 -12.35%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 23/02/10 25/02/09 29/02/08 26/02/07 -
Price 1.43 1.35 0.99 0.69 1.55 1.70 3.18 -
P/RPS 3.66 2.41 1.34 1.23 4.36 3.21 3.43 1.08%
P/EPS 40.95 151.03 108.24 -117.35 -267.24 71.65 137.11 -18.22%
EY 2.44 0.66 0.92 -0.85 -0.37 1.40 0.73 22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 1.71 1.73 1.27 0.80 1.81 1.97 3.80 -12.45%

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