[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -12.33%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 210,260 200,772 202,369 194,892 203,420 195,180 161,791 18.99%
PBT 22,160 20,600 15,453 15,248 16,822 16,916 16,055 23.84%
Tax -5,344 -4,380 -1,683 -2,160 -1,894 -2,836 -2,993 46.91%
NP 16,816 16,220 13,770 13,088 14,928 14,080 13,062 18.25%
-
NP to SH 16,816 16,220 13,770 13,088 14,928 14,080 13,062 18.25%
-
Tax Rate 24.12% 21.26% 10.89% 14.17% 11.26% 16.77% 18.64% -
Total Cost 193,444 184,552 188,599 181,804 188,492 181,100 148,729 19.05%
-
Net Worth 141,582 140,365 130,031 126,636 127,060 123,067 119,281 12.04%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - 3,295 -
Div Payout % - - - - - - 25.23% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 141,582 140,365 130,031 126,636 127,060 123,067 119,281 12.04%
NOSH 124,194 70,891 67,724 67,003 66,524 66,165 65,901 52.27%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 8.00% 8.08% 6.80% 6.72% 7.34% 7.21% 8.07% -
ROE 11.88% 11.56% 10.59% 10.34% 11.75% 11.44% 10.95% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 169.30 283.21 298.81 290.87 305.78 294.99 245.51 -21.85%
EPS 13.54 22.88 11.63 19.53 22.44 21.28 19.82 -22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.14 1.98 1.92 1.89 1.91 1.86 1.81 -26.42%
Adjusted Per Share Value based on latest NOSH - 67,976
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 48.35 46.17 46.54 44.82 46.78 44.88 37.21 18.98%
EPS 3.87 3.73 3.17 3.01 3.43 3.24 3.00 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
NAPS 0.3256 0.3228 0.299 0.2912 0.2922 0.283 0.2743 12.05%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 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
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 28/09/04 29/06/04 26/03/04 12/12/03 16/09/03 27/06/03 -
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