[LEBTECH] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	75,380	102,650	121,013	126,639	141,404	137,476	136,781	-32.75%
YoY %	-26.57%	-15.17%	-4.44%	-10.44%	2.86%	0.51%	-	-
Horiz. %	55.11%	75.05%	88.47%	92.59%	103.38%	100.51%	100.00%	-
PBT	4,377	5,141	5,739	7,396	12,817	16,043	18,887	-62.23%
YoY %	-14.86%	-10.42%	-22.40%	-42.30%	-20.11%	-15.06%	-	-
Horiz. %	23.17%	27.22%	30.39%	39.16%	67.86%	84.94%	100.00%	-
Tax	-3,015	-3,489	-3,759	-4,228	-3,887	-4,683	-5,482	-32.84%
YoY %	13.59%	7.18%	11.09%	-8.77%	17.00%	14.57%	-	-
Horiz. %	55.00%	63.64%	68.57%	77.13%	70.90%	85.43%	100.00%	-
NP	1,362	1,652	1,980	3,168	8,930	11,360	13,405	-78.19%
YoY %	-17.55%	-16.57%	-37.50%	-64.52%	-21.39%	-15.26%	-	-
Horiz. %	10.16%	12.32%	14.77%	23.63%	66.62%	84.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,362	1,652	1,980	3,168	8,930	11,360	13,405	-78.19%
YoY %	-17.55%	-16.57%	-37.50%	-64.52%	-21.39%	-15.26%	-	-
Horiz. %	10.16%	12.32%	14.77%	23.63%	66.62%	84.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.88%	67.87%	65.50%	57.17%	30.33%	29.19%	29.03%	-
YoY %	1.49%	3.62%	14.57%	88.49%	3.91%	0.55%	-	-
Horiz. %	237.27%	233.79%	225.63%	196.93%	104.48%	100.55%	100.00%	-
Total Cost	74,018	100,998	119,033	123,471	132,474	126,116	123,376	-28.84%
YoY %	-26.71%	-15.15%	-3.59%	-6.80%	5.04%	2.22%	-	-
Horiz. %	59.99%	81.86%	96.48%	100.08%	107.37%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,579	116,598	115,488	114,807	115,628	117,303	115,741	0.48%
YoY %	-0.02%	0.96%	0.59%	-0.71%	-1.43%	1.35%	-	-
Horiz. %	100.72%	100.74%	99.78%	99.19%	99.90%	101.35%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	3,412	6,837	6,837	6,837	3,425	-	-
YoY %	-	-50.10%	0.00%	0.00%	99.62%	0.00%	-	-
Horiz. %	-	99.62%	199.62%	199.62%	199.62%	100.00%	-	-
Div Payout %	-	206.54%	345.33%	215.83%	76.57%	30.15%	-	-
YoY %	-	-40.19%	60.00%	181.87%	153.96%	0.00%	-	-
Horiz. %	-	685.04%	1,145.37%	715.85%	253.96%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	116,579	116,598	115,488	114,807	115,628	117,303	115,741	0.48%
YoY %	-0.02%	0.96%	0.59%	-0.71%	-1.43%	1.35%	-	-
Horiz. %	100.72%	100.74%	99.78%	99.19%	99.90%	101.35%	100.00%	-
NOSH	136,000	137,142	136,964	137,083	136,483	137,021	136,713	-0.34%
YoY %	-0.83%	0.13%	-0.09%	0.44%	-0.39%	0.23%	-	-
Horiz. %	99.48%	100.31%	100.18%	100.27%	99.83%	100.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	1.81%	1.61%	1.64%	2.50%	6.32%	8.26%	9.80%	-
YoY %	12.42%	-1.83%	-34.40%	-60.44%	-23.49%	-15.71%	-	-
Horiz. %	18.47%	16.43%	16.73%	25.51%	64.49%	84.29%	100.00%	-
ROE	1.17%	1.42%	1.71%	2.76%	7.72%	9.68%	11.58%	-
YoY %	-17.61%	-16.96%	-38.04%	-64.25%	-20.25%	-16.41%	-	-
Horiz. %	10.10%	12.26%	14.77%	23.83%	66.67%	83.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	55.43	74.85	88.35	92.38	103.61	100.33	100.05	-32.52%
YoY %	-25.95%	-15.28%	-4.36%	-10.84%	3.27%	0.28%	-	-
Horiz. %	55.40%	74.81%	88.31%	92.33%	103.56%	100.28%	100.00%	-
EPS	1.00	1.20	1.45	2.31	6.54	8.29	9.81	-78.14%
YoY %	-16.67%	-17.24%	-37.23%	-64.68%	-21.11%	-15.49%	-	-
Horiz. %	10.19%	12.23%	14.78%	23.55%	66.67%	84.51%	100.00%	-
DPS	0.00	2.50	5.00	5.00	5.00	2.50	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	200.00%	200.00%	200.00%	100.00%	-	-
NAPS	0.8572	0.8502	0.8432	0.8375	0.8472	0.8561	0.8466	0.83%
YoY %	0.82%	0.83%	0.68%	-1.14%	-1.04%	1.12%	-	-
Horiz. %	101.25%	100.43%	99.60%	98.93%	100.07%	101.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,083
RPS	55.23	75.21	88.66	92.79	103.60	100.73	100.22	-32.75%
YoY %	-26.57%	-15.17%	-4.45%	-10.43%	2.85%	0.51%	-	-
Horiz. %	55.11%	75.04%	88.47%	92.59%	103.37%	100.51%	100.00%	-
EPS	1.00	1.21	1.45	2.32	6.54	8.32	9.82	-78.16%
YoY %	-17.36%	-16.55%	-37.50%	-64.53%	-21.39%	-15.27%	-	-
Horiz. %	10.18%	12.32%	14.77%	23.63%	66.60%	84.73%	100.00%	-
DPS	0.00	2.50	5.01	5.01	5.01	2.51	0.00	-
YoY %	0.00%	-50.10%	0.00%	0.00%	99.60%	0.00%	-	-
Horiz. %	0.00%	99.60%	199.60%	199.60%	199.60%	100.00%	-	-
NAPS	0.8542	0.8543	0.8462	0.8412	0.8472	0.8595	0.848	0.48%
YoY %	-0.01%	0.96%	0.59%	-0.71%	-1.43%	1.36%	-	-
Horiz. %	100.73%	100.74%	99.79%	99.20%	99.91%	101.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.06	3.00	3.38	3.20	3.50	4.10	4.52	-
P/RPS	5.52	4.01	3.83	3.46	3.38	4.09	4.52	14.23%
YoY %	37.66%	4.70%	10.69%	2.37%	-17.36%	-9.51%	-	-
Horiz. %	122.12%	88.72%	84.73%	76.55%	74.78%	90.49%	100.00%	-
P/EPS	305.55	249.05	233.81	138.47	53.49	49.45	46.10	252.44%
YoY %	22.69%	6.52%	68.85%	158.87%	8.17%	7.27%	-	-
Horiz. %	662.80%	540.24%	507.18%	300.37%	116.03%	107.27%	100.00%	-
EY	0.33	0.40	0.43	0.72	1.87	2.02	2.17	-71.47%
YoY %	-17.50%	-6.98%	-40.28%	-61.50%	-7.43%	-6.91%	-	-
Horiz. %	15.21%	18.43%	19.82%	33.18%	86.18%	93.09%	100.00%	-
DY	0.00	0.83	1.48	1.56	1.43	0.61	0.00	-
YoY %	0.00%	-43.92%	-5.13%	9.09%	134.43%	0.00%	-	-
Horiz. %	0.00%	136.07%	242.62%	255.74%	234.43%	100.00%	-	-
P/NAPS	3.57	3.53	4.01	3.82	4.13	4.79	5.34	-23.52%
YoY %	1.13%	-11.97%	4.97%	-7.51%	-13.78%	-10.30%	-	-
Horiz. %	66.85%	66.10%	75.09%	71.54%	77.34%	89.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	29/08/07	28/05/07	26/02/07	29/11/06	30/08/06	24/05/06	-
Price	2.84	2.96	3.30	3.18	3.58	4.00	4.30	-
P/RPS	5.12	3.95	3.73	3.44	3.46	3.99	4.30	12.32%
YoY %	29.62%	5.90%	8.43%	-0.58%	-13.28%	-7.21%	-	-
Horiz. %	119.07%	91.86%	86.74%	80.00%	80.47%	92.79%	100.00%	-
P/EPS	283.58	245.73	228.27	137.60	54.72	48.25	43.85	246.71%
YoY %	15.40%	7.65%	65.89%	151.46%	13.41%	10.03%	-	-
Horiz. %	646.70%	560.39%	520.57%	313.80%	124.79%	110.03%	100.00%	-
EY	0.35	0.41	0.44	0.73	1.83	2.07	2.28	-71.29%
YoY %	-14.63%	-6.82%	-39.73%	-60.11%	-11.59%	-9.21%	-	-
Horiz. %	15.35%	17.98%	19.30%	32.02%	80.26%	90.79%	100.00%	-
DY	0.00	0.84	1.52	1.57	1.40	0.63	0.00	-
YoY %	0.00%	-44.74%	-3.18%	12.14%	122.22%	0.00%	-	-
Horiz. %	0.00%	133.33%	241.27%	249.21%	222.22%	100.00%	-	-
P/NAPS	3.31	3.48	3.91	3.80	4.23	4.67	5.08	-24.82%
YoY %	-4.89%	-11.00%	2.89%	-10.17%	-9.42%	-8.07%	-	-
Horiz. %	65.16%	68.50%	76.97%	74.80%	83.27%	91.93%	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