[LEBTECH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.32%
YoY- -53.51%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 129,520 156,000 253,625 13,998 50,061 91,218 94,516 5.38%
PBT 9,074 21,206 40,173 -14,905 -9,857 -20,560 7,266 3.77%
Tax -3,094 -6,653 -12,665 -120 69 -1,312 -5,758 -9.83%
NP 5,980 14,553 27,508 -15,025 -9,788 -21,872 1,508 25.79%
-
NP to SH 5,980 14,553 28,174 -15,025 -9,788 -21,872 1,508 25.79%
-
Tax Rate 34.10% 31.37% 31.53% - - - 79.25% -
Total Cost 123,540 141,446 226,117 29,023 59,849 113,090 93,008 4.84%
-
Net Worth 115,492 96,629 69,752 -162,505 -39,171 16,885 7,936 56.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,544 3,629 - - - - - -
Div Payout % 75.99% 24.94% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 115,492 96,629 69,752 -162,505 -39,171 16,885 7,936 56.21%
NOSH 136,322 136,097 121,372 48,364 48,359 45,004 24,166 33.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.62% 9.33% 10.85% -107.33% -19.55% -23.98% 1.60% -
ROE 5.18% 15.06% 40.39% 0.00% 0.00% -129.53% 19.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 95.01 114.62 208.96 28.94 103.52 202.69 391.10 -21.00%
EPS 4.39 10.69 23.21 -31.07 -20.24 -45.23 6.24 -5.68%
DPS 3.33 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8472 0.71 0.5747 -3.36 -0.81 0.3752 0.3284 17.10%
Adjusted Per Share Value based on latest NOSH - 48,364
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 274.74 330.91 537.99 29.69 106.19 193.49 200.49 5.38%
EPS 12.68 30.87 59.76 -31.87 -20.76 -46.40 3.20 25.78%
DPS 9.64 7.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4498 2.0497 1.4796 -3.4471 -0.8309 0.3582 0.1683 56.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 4.94 6.90 0.24 0.24 0.68 1.39 -
P/RPS 3.68 4.31 3.30 0.00 0.23 0.34 0.36 47.29%
P/EPS 79.79 46.20 29.72 0.00 -1.19 -1.40 22.28 23.67%
EY 1.25 2.16 3.36 0.00 -84.33 -71.47 4.49 -19.18%
DY 0.95 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 6.96 12.01 0.00 0.00 1.81 4.23 -0.39%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 25/11/04 19/12/03 29/11/02 30/11/01 30/11/00 -
Price 3.58 4.84 6.70 0.24 0.24 0.76 1.06 -
P/RPS 3.77 4.22 3.21 0.00 0.23 0.37 0.27 55.14%
P/EPS 81.61 45.26 28.86 0.00 -1.19 -1.56 16.99 29.87%
EY 1.23 2.21 3.46 0.00 -84.33 -63.95 5.89 -22.96%
DY 0.93 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 6.82 11.66 0.00 0.00 2.03 3.23 4.59%

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