[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -2.19%
YoY- -14.36%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 203,420 195,180 161,791 156,488 160,442 160,420 156,345 19.12%
PBT 16,822 16,916 16,055 17,318 17,912 18,404 18,603 -6.47%
Tax -1,894 -2,836 -2,993 -2,378 -2,638 -2,632 90 -
NP 14,928 14,080 13,062 14,940 15,274 15,772 18,693 -13.88%
-
NP to SH 14,928 14,080 13,062 14,940 15,274 15,772 18,693 -13.88%
-
Tax Rate 11.26% 16.77% 18.64% 13.73% 14.73% 14.30% -0.48% -
Total Cost 188,492 181,100 148,729 141,548 145,168 144,648 137,652 23.24%
-
Net Worth 127,060 123,067 119,281 126,498 123,219 119,145 115,033 6.83%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 3,295 - 15,036 - 1,960 -
Div Payout % - - 25.23% - 98.45% - 10.49% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 127,060 123,067 119,281 126,498 123,219 119,145 115,033 6.83%
NOSH 66,524 66,165 65,901 65,884 65,893 65,826 65,360 1.18%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 7.34% 7.21% 8.07% 9.55% 9.52% 9.83% 11.96% -
ROE 11.75% 11.44% 10.95% 11.81% 12.40% 13.24% 16.25% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 305.78 294.99 245.51 237.52 243.49 243.70 239.21 17.73%
EPS 22.44 21.28 19.82 22.68 23.18 23.96 28.60 -14.89%
DPS 0.00 0.00 5.00 0.00 22.82 0.00 3.00 -
NAPS 1.91 1.86 1.81 1.92 1.87 1.81 1.76 5.58%
Adjusted Per Share Value based on latest NOSH - 65,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 46.85 44.95 37.26 36.04 36.95 36.95 36.01 19.11%
EPS 3.44 3.24 3.01 3.44 3.52 3.63 4.31 -13.92%
DPS 0.00 0.00 0.76 0.00 3.46 0.00 0.45 -
NAPS 0.2926 0.2834 0.2747 0.2913 0.2838 0.2744 0.2649 6.83%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 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
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 12/12/03 16/09/03 27/06/03 28/03/03 30/12/02 27/09/02 25/06/02 -
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