[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 17.79%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 211,976 207,546 210,260 200,772 202,369 194,892 203,420 2.78%
PBT 20,211 20,858 22,160 20,600 15,453 15,248 16,822 13.02%
Tax -4,658 -4,430 -5,344 -4,380 -1,683 -2,160 -1,894 82.29%
NP 15,553 16,428 16,816 16,220 13,770 13,088 14,928 2.77%
-
NP to SH 15,553 16,428 16,816 16,220 13,770 13,088 14,928 2.77%
-
Tax Rate 23.05% 21.24% 24.12% 21.26% 10.89% 14.17% 11.26% -
Total Cost 196,423 191,118 193,444 184,552 188,599 181,804 188,492 2.78%
-
Net Worth 150,294 145,318 141,582 140,365 130,031 126,636 127,060 11.85%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 4,347 - - - - - - -
Div Payout % 27.95% - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 150,294 145,318 141,582 140,365 130,031 126,636 127,060 11.85%
NOSH 124,210 124,203 124,194 70,891 67,724 67,003 66,524 51.68%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.34% 7.92% 8.00% 8.08% 6.80% 6.72% 7.34% -
ROE 10.35% 11.30% 11.88% 11.56% 10.59% 10.34% 11.75% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 170.66 167.10 169.30 283.21 298.81 290.87 305.78 -32.23%
EPS 12.52 13.23 13.54 22.88 11.63 19.53 22.44 -32.25%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.14 1.98 1.92 1.89 1.91 -26.25%
Adjusted Per Share Value based on latest NOSH - 70,891
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 48.75 47.73 48.35 46.17 46.54 44.82 46.78 2.79%
EPS 3.58 3.78 3.87 3.73 3.17 3.01 3.43 2.89%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3456 0.3342 0.3256 0.3228 0.299 0.2912 0.2922 11.85%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 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
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 23/12/04 28/09/04 29/06/04 26/03/04 12/12/03 -
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