[LBALUM] QoQ Annualized Quarter Result on 30-Apr-2002 [#4]

Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 7.15%
YoY- 41.97%
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 156,488 160,442 160,420 156,345 162,709 166,258 165,984 -3.84%
PBT 17,318 17,912 18,404 18,603 17,897 18,110 19,560 -7.77%
Tax -2,378 -2,638 -2,632 90 -452 -370 -400 227.10%
NP 14,940 15,274 15,772 18,693 17,445 17,740 19,160 -15.24%
-
NP to SH 14,940 15,274 15,772 18,693 17,445 17,740 19,160 -15.24%
-
Tax Rate 13.73% 14.73% 14.30% -0.48% 2.53% 2.04% 2.04% -
Total Cost 141,548 145,168 144,648 137,652 145,264 148,518 146,824 -2.40%
-
Net Worth 126,498 123,219 119,145 115,033 110,992 107,119 103,108 14.55%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 15,036 - 1,960 - - - -
Div Payout % - 98.45% - 10.49% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 126,498 123,219 119,145 115,033 110,992 107,119 103,108 14.55%
NOSH 65,884 65,893 65,826 65,360 65,289 65,316 65,258 0.63%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 9.55% 9.52% 9.83% 11.96% 10.72% 10.67% 11.54% -
ROE 11.81% 12.40% 13.24% 16.25% 15.72% 16.56% 18.58% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 237.52 243.49 243.70 239.21 249.21 254.54 254.35 -4.44%
EPS 22.68 23.18 23.96 28.60 26.72 27.16 29.36 -15.77%
DPS 0.00 22.82 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.92 1.87 1.81 1.76 1.70 1.64 1.58 13.83%
Adjusted Per Share Value based on latest NOSH - 65,372
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 35.99 36.90 36.89 35.95 37.42 38.23 38.17 -3.83%
EPS 3.44 3.51 3.63 4.30 4.01 4.08 4.41 -15.22%
DPS 0.00 3.46 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.2909 0.2834 0.274 0.2645 0.2552 0.2463 0.2371 14.56%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 30/12/02 27/09/02 25/06/02 29/03/02 28/12/01 28/09/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment