[LEBTECH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	161,264	156,000	159,770	187,144	272,543	253,625	284,288	-31.40%
YoY %	3.37%	-2.36%	-14.63%	-31.33%	7.46%	-10.79%	-	-
Horiz. %	56.73%	54.87%	56.20%	65.83%	95.87%	89.21%	100.00%	-
PBT	22,108	21,206	21,222	23,632	32,347	40,173	46,044	-38.60%
YoY %	4.25%	-0.08%	-10.20%	-26.94%	-19.48%	-12.75%	-	-
Horiz. %	48.01%	46.06%	46.09%	51.32%	70.25%	87.25%	100.00%	-
Tax	-6,830	-6,653	-6,736	-7,992	-10,677	-12,665	-14,850	-40.33%
YoY %	-2.66%	1.23%	15.72%	25.15%	15.70%	14.71%	-	-
Horiz. %	45.99%	44.80%	45.36%	53.82%	71.90%	85.29%	100.00%	-
NP	15,278	14,553	14,486	15,640	21,670	27,508	31,194	-37.78%
YoY %	4.98%	0.46%	-7.38%	-27.83%	-21.22%	-11.82%	-	-
Horiz. %	48.98%	46.65%	46.44%	50.14%	69.47%	88.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,278	14,553	14,486	15,640	22,170	28,174	32,194	-39.07%
YoY %	4.98%	0.46%	-7.38%	-29.45%	-21.31%	-12.49%	-	-
Horiz. %	47.46%	45.20%	45.00%	48.58%	68.86%	87.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.89%	31.37%	31.74%	33.82%	33.01%	31.53%	32.25%	-
YoY %	-1.53%	-1.17%	-6.15%	2.45%	4.69%	-2.23%	-	-
Horiz. %	95.78%	97.27%	98.42%	104.87%	102.36%	97.77%	100.00%	-
Total Cost	145,986	141,446	145,284	171,504	250,873	226,117	253,094	-30.63%
YoY %	3.21%	-2.64%	-15.29%	-31.64%	10.95%	-10.66%	-	-
Horiz. %	57.68%	55.89%	57.40%	67.76%	99.12%	89.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,250	96,629	92,596	86,407	70,958	69,752	64,913	44.77%
YoY %	17.20%	4.36%	7.16%	21.77%	1.73%	7.45%	-	-
Horiz. %	174.46%	148.86%	142.65%	133.11%	109.31%	107.45%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	2,723	3,629	5,435	10,323	-	-	-	-
YoY %	-24.97%	-33.23%	-47.35%	0.00%	-	-	-	-
Horiz. %	26.38%	35.15%	52.65%	100.00%	-	-	-	-
Div Payout %	17.83%	24.94%	37.52%	66.01%	-	-	-	-
YoY %	-28.51%	-33.53%	-43.16%	0.00%	-	-	-	-
Horiz. %	27.01%	37.78%	56.84%	100.00%	-	-	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	113,250	96,629	92,596	86,407	70,958	69,752	64,913	44.77%
YoY %	17.20%	4.36%	7.16%	21.77%	1.73%	7.45%	-	-
Horiz. %	174.46%	148.86%	142.65%	133.11%	109.31%	107.45%	100.00%	-
NOSH	136,167	136,097	135,891	129,042	121,213	121,372	122,317	7.39%
YoY %	0.05%	0.15%	5.31%	6.46%	-0.13%	-0.77%	-	-
Horiz. %	111.32%	111.27%	111.10%	105.50%	99.10%	99.23%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	9.47%	9.33%	9.07%	8.36%	7.95%	10.85%	10.97%	-
YoY %	1.50%	2.87%	8.49%	5.16%	-26.73%	-1.09%	-	-
Horiz. %	86.33%	85.05%	82.68%	76.21%	72.47%	98.91%	100.00%	-
ROE	13.49%	15.06%	15.64%	18.10%	31.24%	40.39%	49.59%	-
YoY %	-10.42%	-3.71%	-13.59%	-42.06%	-22.65%	-18.55%	-	-
Horiz. %	27.20%	30.37%	31.54%	36.50%	63.00%	81.45%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	118.43	114.62	117.57	145.02	224.84	208.96	232.42	-36.12%
YoY %	3.32%	-2.51%	-18.93%	-35.50%	7.60%	-10.09%	-	-
Horiz. %	50.96%	49.32%	50.59%	62.40%	96.74%	89.91%	100.00%	-
EPS	11.22	10.69	10.66	12.12	18.29	23.21	26.32	-43.27%
YoY %	4.96%	0.28%	-12.05%	-33.73%	-21.20%	-11.82%	-	-
Horiz. %	42.63%	40.62%	40.50%	46.05%	69.49%	88.18%	100.00%	-
DPS	2.00	2.67	4.00	8.00	0.00	0.00	0.00	-
YoY %	-25.09%	-33.25%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	25.00%	33.38%	50.00%	100.00%	-	-	-	-
NAPS	0.8317	0.71	0.6814	0.6696	0.5854	0.5747	0.5307	34.81%
YoY %	17.14%	4.20%	1.76%	14.38%	1.86%	8.29%	-	-
Horiz. %	156.72%	133.79%	128.40%	126.17%	110.31%	108.29%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 129,042
RPS	118.16	114.30	117.06	137.12	199.69	185.83	208.29	-31.40%
YoY %	3.38%	-2.36%	-14.63%	-31.33%	7.46%	-10.78%	-	-
Horiz. %	56.73%	54.88%	56.20%	65.83%	95.87%	89.22%	100.00%	-
EPS	11.19	10.66	10.61	11.46	16.24	20.64	23.59	-39.09%
YoY %	4.97%	0.47%	-7.42%	-29.43%	-21.32%	-12.51%	-	-
Horiz. %	47.44%	45.19%	44.98%	48.58%	68.84%	87.49%	100.00%	-
DPS	2.00	2.66	3.98	7.56	0.00	0.00	0.00	-
YoY %	-24.81%	-33.17%	-47.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	26.46%	35.19%	52.65%	100.00%	-	-	-	-
NAPS	0.8298	0.708	0.6784	0.6331	0.5199	0.5111	0.4756	44.78%
YoY %	17.20%	4.36%	7.16%	21.77%	1.72%	7.46%	-	-
Horiz. %	174.47%	148.86%	142.64%	133.12%	109.31%	107.46%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.80	4.94	5.60	6.30	6.95	6.90	7.00	-
P/RPS	4.05	4.31	4.76	4.34	3.09	3.30	3.01	21.81%
YoY %	-6.03%	-9.45%	9.68%	40.45%	-6.36%	9.63%	-	-
Horiz. %	134.55%	143.19%	158.14%	144.19%	102.66%	109.63%	100.00%	-
P/EPS	42.78	46.20	52.53	51.98	38.00	29.72	26.60	37.15%
YoY %	-7.40%	-12.05%	1.06%	36.79%	27.86%	11.73%	-	-
Horiz. %	160.83%	173.68%	197.48%	195.41%	142.86%	111.73%	100.00%	-
EY	2.34	2.16	1.90	1.92	2.63	3.36	3.76	-27.04%
YoY %	8.33%	13.68%	-1.04%	-27.00%	-21.73%	-10.64%	-	-
Horiz. %	62.23%	57.45%	50.53%	51.06%	69.95%	89.36%	100.00%	-
DY	0.42	0.54	0.71	1.27	0.00	0.00	0.00	-
YoY %	-22.22%	-23.94%	-44.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.07%	42.52%	55.91%	100.00%	-	-	-	-
P/NAPS	5.77	6.96	8.22	9.41	11.87	12.01	13.19	-42.28%
YoY %	-17.10%	-15.33%	-12.65%	-20.72%	-1.17%	-8.95%	-	-
Horiz. %	43.75%	52.77%	62.32%	71.34%	89.99%	91.05%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	23/11/05	26/08/05	25/05/05	16/02/05	25/11/04	25/08/04	-
Price	4.14	4.84	5.15	5.55	6.70	6.70	7.00	-
P/RPS	3.50	4.22	4.38	3.83	2.98	3.21	3.01	10.54%
YoY %	-17.06%	-3.65%	14.36%	28.52%	-7.17%	6.64%	-	-
Horiz. %	116.28%	140.20%	145.51%	127.24%	99.00%	106.64%	100.00%	-
P/EPS	36.90	45.26	48.31	45.79	36.63	28.86	26.60	24.30%
YoY %	-18.47%	-6.31%	5.50%	25.01%	26.92%	8.50%	-	-
Horiz. %	138.72%	170.15%	181.62%	172.14%	137.71%	108.50%	100.00%	-
EY	2.71	2.21	2.07	2.18	2.73	3.46	3.76	-19.56%
YoY %	22.62%	6.76%	-5.05%	-20.15%	-21.10%	-7.98%	-	-
Horiz. %	72.07%	58.78%	55.05%	57.98%	72.61%	92.02%	100.00%	-
DY	0.48	0.55	0.78	1.44	0.00	0.00	0.00	-
YoY %	-12.73%	-29.49%	-45.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.33%	38.19%	54.17%	100.00%	-	-	-	-
P/NAPS	4.98	6.82	7.56	8.29	11.45	11.66	13.19	-47.66%
YoY %	-26.98%	-9.79%	-8.81%	-27.60%	-1.80%	-11.60%	-	-
Horiz. %	37.76%	51.71%	57.32%	62.85%	86.81%	88.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos