[LEBTECH] YoY TTM 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- 0.31%
YoY- -103.2%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 141,404 199,324 190,908 16,336 66,740 118,877 113,848 3.67%
PBT 12,817 17,594 29,789 -115,437 -56,211 -17,646 -28,082 -
Tax -3,887 -5,640 -9,499 -91 -642 13,355 30,096 -
NP 8,930 11,954 20,290 -115,528 -56,853 -4,291 2,014 28.15%
-
NP to SH 8,930 11,954 20,790 -115,528 -56,853 -19,511 -32,445 -
-
Tax Rate 30.33% 32.06% 31.89% - - - - -
Total Cost 132,474 187,370 170,618 131,864 123,593 123,168 111,834 2.86%
-
Net Worth 115,628 96,918 68,071 -162,504 -39,178 18,150 7,944 56.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,837 2,580 - - - - - -
Div Payout % 76.57% 21.59% - - - - - -
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 115,628 96,918 68,071 -162,504 -39,178 18,150 7,944 56.22%
NOSH 136,483 136,505 118,447 48,364 48,368 48,376 24,191 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 6.32% 6.00% 10.63% -707.20% -85.19% -3.61% 1.77% -
ROE 7.72% 12.33% 30.54% 0.00% 0.00% -107.49% -408.39% -
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 103.61 146.02 161.18 33.78 137.98 245.73 470.61 -22.28%
EPS 6.54 8.76 17.55 -238.87 -117.54 -40.33 -134.12 -
DPS 5.00 1.89 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 299.95 422.81 404.96 34.65 141.57 252.16 241.50 3.67%
EPS 18.94 25.36 44.10 -245.06 -120.60 -41.39 -68.82 -
DPS 14.50 5.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4527 2.0559 1.4439 -3.4471 -0.8311 0.385 0.1685 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 3.38 3.38 4.28 0.71 0.17 0.28 0.30 49.69%
P/EPS 53.49 56.41 39.31 -0.10 -0.20 -1.69 -1.04 -
EY 1.87 1.77 2.54 -995.29 -489.75 -59.31 -96.49 -
DY 1.43 0.38 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 3.46 3.31 4.16 0.71 0.17 0.31 0.23 57.08%
P/EPS 54.72 55.27 38.17 -0.10 -0.20 -1.88 -0.79 -
EY 1.83 1.81 2.62 -995.29 -489.75 -53.07 -126.52 -
DY 1.40 0.39 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