[LEBTECH] YoY TTM Result on 30-Sep-2014 [#3]

Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.43%
YoY- 133.65%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 33,178 19,785 61,778 95,061 100,800 53,241 80,754 -13.76%
PBT 3,891 -4,449 4,904 12,774 6,609 6,565 398 46.17%
Tax -1,566 1,231 -1,713 -2,811 -2,345 -1,658 870 -
NP 2,325 -3,218 3,191 9,963 4,264 4,907 1,268 10.62%
-
NP to SH 2,325 4,996 3,191 9,963 4,264 4,907 1,268 10.62%
-
Tax Rate 40.25% - 34.93% 22.01% 35.48% 25.26% -218.59% -
Total Cost 30,853 23,003 58,587 85,098 96,536 48,334 79,486 -14.57%
-
Net Worth 131,884 129,774 132,798 129,605 119,396 111,930 104,964 3.87%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 131,884 129,774 132,798 129,605 119,396 111,930 104,964 3.87%
NOSH 136,484 136,484 136,484 136,484 136,484 136,484 136,000 0.05%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.01% -16.26% 5.17% 10.48% 4.23% 9.22% 1.57% -
ROE 1.76% 3.85% 2.40% 7.69% 3.57% 4.38% 1.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.31 14.47 45.26 69.65 73.85 39.01 59.38 -13.81%
EPS 1.70 3.65 2.34 7.30 3.12 3.60 0.93 10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9663 0.9494 0.973 0.9496 0.8748 0.8201 0.7718 3.81%
Adjusted Per Share Value based on latest NOSH - 136,484
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.38 41.97 131.04 201.64 213.82 112.94 171.30 -13.76%
EPS 4.93 10.60 6.77 21.13 9.04 10.41 2.69 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7975 2.7528 2.8169 2.7492 2.5326 2.3743 2.2265 3.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.50 1.54 1.44 1.37 1.43 1.45 1.40 -
P/RPS 6.17 10.64 3.18 1.97 1.94 3.72 2.36 17.35%
P/EPS 88.05 42.13 61.59 18.77 45.77 40.33 150.16 -8.50%
EY 1.14 2.37 1.62 5.33 2.18 2.48 0.67 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.48 1.44 1.63 1.77 1.81 -2.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 25/11/15 18/11/14 29/11/13 30/11/12 22/11/11 -
Price 1.40 1.51 1.44 1.43 1.38 1.45 1.40 -
P/RPS 5.76 10.43 3.18 2.05 1.87 3.72 2.36 16.01%
P/EPS 82.18 41.31 61.59 19.59 44.17 40.33 150.16 -9.55%
EY 1.22 2.42 1.62 5.10 2.26 2.48 0.67 10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.59 1.48 1.51 1.58 1.77 1.81 -3.62%

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