[LEBTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -12.73%
YoY- -33.17%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 126,639 141,404 137,476 136,781 161,264 199,324 210,284 -28.62%
PBT 7,396 12,817 16,043 18,887 21,916 17,594 19,408 -47.34%
Tax -4,228 -3,887 -4,683 -5,482 -6,556 -5,640 -6,092 -21.55%
NP 3,168 8,930 11,360 13,405 15,360 11,954 13,316 -61.50%
-
NP to SH 3,168 8,930 11,360 13,405 15,360 11,954 13,316 -61.50%
-
Tax Rate 57.17% 30.33% 29.19% 29.03% 29.91% 32.06% 31.39% -
Total Cost 123,471 132,474 126,116 123,376 145,904 187,370 196,968 -26.69%
-
Net Worth 114,807 115,628 117,303 115,741 113,397 96,918 93,078 14.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,837 6,837 3,425 - 2,580 2,580 2,580 91.15%
Div Payout % 215.83% 76.57% 30.15% - 16.80% 21.59% 19.38% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 114,807 115,628 117,303 115,741 113,397 96,918 93,078 14.96%
NOSH 137,083 136,483 137,021 136,713 136,343 136,505 136,598 0.23%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.50% 6.32% 8.26% 9.80% 9.52% 6.00% 6.33% -
ROE 2.76% 7.72% 9.68% 11.58% 13.55% 12.33% 14.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 92.38 103.61 100.33 100.05 118.28 146.02 153.94 -28.78%
EPS 2.31 6.54 8.29 9.81 11.27 8.76 9.75 -61.61%
DPS 5.00 5.00 2.50 0.00 1.89 1.89 1.89 90.94%
NAPS 0.8375 0.8472 0.8561 0.8466 0.8317 0.71 0.6814 14.69%
Adjusted Per Share Value based on latest NOSH - 136,713
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 92.79 103.60 100.73 100.22 118.16 146.04 154.07 -28.61%
EPS 2.32 6.54 8.32 9.82 11.25 8.76 9.76 -61.52%
DPS 5.01 5.01 2.51 0.00 1.89 1.89 1.89 91.19%
NAPS 0.8412 0.8472 0.8595 0.848 0.8308 0.7101 0.682 14.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.20 3.50 4.10 4.52 4.80 4.94 5.60 -
P/RPS 3.46 3.38 4.09 4.52 4.06 3.38 3.64 -3.31%
P/EPS 138.47 53.49 49.45 46.10 42.61 56.41 57.45 79.47%
EY 0.72 1.87 2.02 2.17 2.35 1.77 1.74 -44.38%
DY 1.56 1.43 0.61 0.00 0.39 0.38 0.34 175.35%
P/NAPS 3.82 4.13 4.79 5.34 5.77 6.96 8.22 -39.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 30/08/06 24/05/06 27/02/06 23/11/05 26/08/05 -
Price 3.18 3.58 4.00 4.30 4.14 4.84 5.15 -
P/RPS 3.44 3.46 3.99 4.30 3.50 3.31 3.35 1.77%
P/EPS 137.60 54.72 48.25 43.85 36.75 55.27 52.83 88.97%
EY 0.73 1.83 2.07 2.28 2.72 1.81 1.89 -46.87%
DY 1.57 1.40 0.63 0.00 0.46 0.39 0.37 161.40%
P/NAPS 3.80 4.23 4.67 5.08 4.98 6.82 7.56 -36.70%

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