[LEBTECH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Cumulative Result
Revenue	97,140	56,097	22,303	161,264	117,000	79,885	46,786	62.67%
YoY %	73.16%	151.52%	-86.17%	37.83%	46.46%	70.75%	-	-
Horiz. %	207.63%	119.90%	47.67%	344.68%	250.07%	170.75%	100.00%	-
PBT	6,806	4,738	2,879	22,108	15,905	10,611	5,908	9.88%
YoY %	43.65%	64.57%	-86.98%	39.00%	49.89%	79.60%	-	-
Horiz. %	115.20%	80.20%	48.73%	374.20%	269.21%	179.60%	100.00%	-
Tax	-2,321	-1,495	-924	-6,830	-4,990	-3,368	-1,998	10.49%
YoY %	-55.25%	-61.80%	86.47%	-36.87%	-48.16%	-68.57%	-	-
Horiz. %	116.17%	74.82%	46.25%	341.84%	249.75%	168.57%	100.00%	-
NP	4,485	3,243	1,955	15,278	10,915	7,243	3,910	9.56%
YoY %	38.30%	65.88%	-87.20%	39.97%	50.70%	85.24%	-	-
Horiz. %	114.71%	82.94%	50.00%	390.74%	279.16%	185.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,485	3,243	1,955	15,278	10,915	7,243	3,910	9.56%
YoY %	38.30%	65.88%	-87.20%	39.97%	50.70%	85.24%	-	-
Horiz. %	114.71%	82.94%	50.00%	390.74%	279.16%	185.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.10%	31.55%	32.09%	30.89%	31.37%	31.74%	33.82%	-
YoY %	8.08%	-1.68%	3.88%	-1.53%	-1.17%	-6.15%	-	-
Horiz. %	100.83%	93.29%	94.88%	91.34%	92.76%	93.85%	100.00%	-
Total Cost	92,655	52,854	20,348	145,986	106,085	72,642	42,876	67.07%
YoY %	75.30%	159.75%	-86.06%	37.61%	46.04%	69.42%	-	-
Horiz. %	216.10%	123.27%	47.46%	340.48%	247.42%	169.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,492	116,652	115,741	113,250	96,629	92,596	86,407	21.31%
YoY %	-0.99%	0.79%	2.20%	17.20%	4.36%	7.16%	-	-
Horiz. %	133.66%	135.00%	133.95%	131.07%	111.83%	107.16%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	3,408	3,406	-	2,723	2,721	2,717	2,580	20.36%
YoY %	0.06%	0.00%	-	0.07%	0.15%	5.31%	-	-
Horiz. %	132.09%	132.02%	-	105.54%	105.47%	105.31%	100.00%	-
Div Payout %	75.99%	105.04%	-	17.83%	24.94%	37.52%	66.01%	-
YoY %	-27.66%	0.00%	-	-28.51%	-33.53%	-43.16%	-	-
Horiz. %	115.12%	159.13%	-	27.01%	37.78%	56.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	115,492	116,652	115,741	113,250	96,629	92,596	86,407	21.31%
YoY %	-0.99%	0.79%	2.20%	17.20%	4.36%	7.16%	-	-
Horiz. %	133.66%	135.00%	133.95%	131.07%	111.83%	107.16%	100.00%	-
NOSH	136,322	136,260	136,713	136,167	136,097	135,891	129,042	3.72%
YoY %	0.05%	-0.33%	0.40%	0.05%	0.15%	5.31%	-	-
Horiz. %	105.64%	105.59%	105.94%	105.52%	105.47%	105.31%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	4.62%	5.78%	8.77%	9.47%	9.33%	9.07%	8.36%	-
YoY %	-20.07%	-34.09%	-7.39%	1.50%	2.87%	8.49%	-	-
Horiz. %	55.26%	69.14%	104.90%	113.28%	111.60%	108.49%	100.00%	-
ROE	3.88%	2.78%	1.69%	13.49%	11.30%	7.82%	4.53%	-
YoY %	39.57%	64.50%	-87.47%	19.38%	44.50%	72.63%	-	-
Horiz. %	85.65%	61.37%	37.31%	297.79%	249.45%	172.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	71.26	41.17	16.31	118.43	85.97	58.79	36.26	56.83%
YoY %	73.09%	152.42%	-86.23%	37.76%	46.23%	62.13%	-	-
Horiz. %	196.53%	113.54%	44.98%	326.61%	237.09%	162.13%	100.00%	-
EPS	3.29	2.38	1.43	11.22	8.02	5.33	3.03	5.63%
YoY %	38.24%	66.43%	-87.25%	39.90%	50.47%	75.91%	-	-
Horiz. %	108.58%	78.55%	47.19%	370.30%	264.69%	175.91%	100.00%	-
DPS	2.50	2.50	0.00	2.00	2.00	2.00	2.00	16.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8472	0.8561	0.8466	0.8317	0.71	0.6814	0.6696	16.96%
YoY %	-1.04%	1.12%	1.79%	17.14%	4.20%	1.76%	-	-
Horiz. %	126.52%	127.85%	126.43%	124.21%	106.03%	101.76%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 136,343
RPS	71.17	41.10	16.34	118.16	85.72	58.53	34.28	62.67%
YoY %	73.16%	151.53%	-86.17%	37.84%	46.45%	70.74%	-	-
Horiz. %	207.61%	119.89%	47.67%	344.69%	250.06%	170.74%	100.00%	-
EPS	3.29	2.38	1.43	11.19	8.00	5.31	2.86	9.77%
YoY %	38.24%	66.43%	-87.22%	39.87%	50.66%	85.66%	-	-
Horiz. %	115.03%	83.22%	50.00%	391.26%	279.72%	185.66%	100.00%	-
DPS	2.50	2.50	0.00	2.00	1.99	1.99	1.89	20.47%
YoY %	0.00%	0.00%	0.00%	0.50%	0.00%	5.29%	-	-
Horiz. %	132.28%	132.28%	0.00%	105.82%	105.29%	105.29%	100.00%	-
NAPS	0.8462	0.8547	0.848	0.8298	0.708	0.6784	0.6331	21.31%
YoY %	-0.99%	0.79%	2.19%	17.20%	4.36%	7.16%	-	-
Horiz. %	133.66%	135.00%	133.94%	131.07%	111.83%	107.16%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.50	4.10	4.52	4.80	4.94	5.60	6.30	-
P/RPS	4.91	9.96	27.71	4.05	5.75	9.53	17.38	-56.91%
YoY %	-50.70%	-64.06%	584.20%	-29.57%	-39.66%	-45.17%	-	-
Horiz. %	28.25%	57.31%	159.44%	23.30%	33.08%	54.83%	100.00%	-
P/EPS	106.38	172.27	316.08	42.78	61.60	105.07	207.92	-36.00%
YoY %	-38.25%	-45.50%	638.85%	-30.55%	-41.37%	-49.47%	-	-
Horiz. %	51.16%	82.85%	152.02%	20.58%	29.63%	50.53%	100.00%	-
EY	0.94	0.58	0.32	2.34	1.62	0.95	0.48	56.46%
YoY %	62.07%	81.25%	-86.32%	44.44%	70.53%	97.92%	-	-
Horiz. %	195.83%	120.83%	66.67%	487.50%	337.50%	197.92%	100.00%	-
DY	0.71	0.61	0.00	0.42	0.40	0.36	0.32	70.03%
YoY %	16.39%	0.00%	0.00%	5.00%	11.11%	12.50%	-	-
Horiz. %	221.88%	190.62%	0.00%	131.25%	125.00%	112.50%	100.00%	-
P/NAPS	4.13	4.79	5.34	5.77	6.96	8.22	9.41	-42.21%
YoY %	-13.78%	-10.30%	-7.45%	-17.10%	-15.33%	-12.65%	-	-
Horiz. %	43.89%	50.90%	56.75%	61.32%	73.96%	87.35%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	30/08/06	24/05/06	27/02/06	23/11/05	26/08/05	25/05/05	-
Price	3.58	4.00	4.30	4.14	4.84	5.15	5.55	-
P/RPS	5.02	9.72	26.36	3.50	5.63	8.76	15.31	-52.41%
YoY %	-48.35%	-63.13%	653.14%	-37.83%	-35.73%	-42.78%	-	-
Horiz. %	32.79%	63.49%	172.18%	22.86%	36.77%	57.22%	100.00%	-
P/EPS	108.81	168.07	300.70	36.90	60.35	96.62	183.17	-29.31%
YoY %	-35.26%	-44.11%	714.91%	-38.86%	-37.54%	-47.25%	-	-
Horiz. %	59.40%	91.76%	164.16%	20.15%	32.95%	52.75%	100.00%	-
EY	0.92	0.60	0.33	2.71	1.66	1.03	0.55	40.86%
YoY %	53.33%	81.82%	-87.82%	63.25%	61.17%	87.27%	-	-
Horiz. %	167.27%	109.09%	60.00%	492.73%	301.82%	187.27%	100.00%	-
DY	0.70	0.63	0.00	0.48	0.41	0.39	0.36	55.72%
YoY %	11.11%	0.00%	0.00%	17.07%	5.13%	8.33%	-	-
Horiz. %	194.44%	175.00%	0.00%	133.33%	113.89%	108.33%	100.00%	-
P/NAPS	4.23	4.67	5.08	4.98	6.82	7.56	8.29	-36.11%
YoY %	-9.42%	-8.07%	2.01%	-26.98%	-9.79%	-8.81%	-	-
Horiz. %	51.03%	56.33%	61.28%	60.07%	82.27%	91.19%	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