[LEBTECH] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.04%
YoY- -99.2%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 137,476 210,284 144,259 25,182 80,877 123,066 131,687 0.71%
PBT 16,043 19,408 20,134 -115,904 -57,184 -12,245 -28,493 -
Tax -4,683 -6,092 -7,480 13 -995 12,245 31,510 -
NP 11,360 13,316 12,654 -115,891 -58,179 0 3,017 24.71%
-
NP to SH 11,360 13,316 13,154 -115,891 -58,179 -16,103 -30,559 -
-
Tax Rate 29.19% 31.39% 37.15% - - - - -
Total Cost 126,116 196,968 131,605 141,073 139,056 123,066 128,670 -0.33%
-
Net Worth 117,303 93,078 62,897 -159,569 -36,204 22,458 8,831 53.86%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,425 2,580 - - - - - -
Div Payout % 30.15% 19.38% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 117,303 93,078 62,897 -159,569 -36,204 22,458 8,831 53.86%
NOSH 137,021 136,598 118,517 48,354 48,375 48,380 24,210 33.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.26% 6.33% 8.77% -460.21% -71.94% 0.00% 2.29% -
ROE 9.68% 14.31% 20.91% 0.00% 0.00% -71.70% -346.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 100.33 153.94 121.72 52.08 167.18 254.37 543.92 -24.54%
EPS 8.29 9.75 11.10 -239.67 -120.26 -33.28 -126.22 -
DPS 2.50 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8561 0.6814 0.5307 -3.30 -0.7484 0.4642 0.3648 15.27%
Adjusted Per Share Value based on latest NOSH - 48,354
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 291.62 446.06 306.00 53.42 171.56 261.05 279.34 0.71%
EPS 24.10 28.25 27.90 -245.83 -123.41 -34.16 -64.82 -
DPS 7.27 5.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4883 1.9744 1.3342 -3.3848 -0.768 0.4764 0.1873 53.86%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 4.10 5.60 7.00 0.24 0.24 1.04 1.78 -
P/RPS 4.09 3.64 5.75 0.46 0.14 0.41 0.33 52.09%
P/EPS 49.45 57.45 63.07 -0.10 -0.20 -3.12 -1.41 -
EY 2.02 1.74 1.59 -998.62 -501.10 -32.00 -70.91 -
DY 0.61 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 8.22 13.19 0.00 0.00 2.24 4.88 -0.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 29/08/03 30/08/02 17/09/01 15/09/00 -
Price 4.00 5.15 7.00 0.24 0.24 1.05 1.48 -
P/RPS 3.99 3.35 5.75 0.46 0.14 0.41 0.27 56.61%
P/EPS 48.25 52.83 63.07 -0.10 -0.20 -3.15 -1.17 -
EY 2.07 1.89 1.59 -998.62 -501.10 -31.70 -85.29 -
DY 0.63 0.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 7.56 13.19 0.00 0.00 2.26 4.06 2.35%

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