[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 9.93%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 354,469 344,669 344,574 350,240 318,872 318,778 303,406 10.93%
PBT 21,279 21,953 20,386 16,868 15,701 19,092 19,688 5.32%
Tax -893 -2,424 -2,364 -1,848 -2,038 -3,129 -2,906 -54.49%
NP 20,386 19,529 18,022 15,020 13,663 15,962 16,782 13.86%
-
NP to SH 20,386 19,529 18,022 15,020 13,663 15,962 16,782 13.86%
-
Tax Rate 4.20% 11.04% 11.60% 10.96% 12.98% 16.39% 14.76% -
Total Cost 334,083 325,140 326,552 335,220 305,209 302,816 286,624 10.76%
-
Net Worth 186,457 178,743 173,765 174,072 169,103 124,340 124,311 31.06%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,350 - - - 4,351 - - -
Div Payout % 21.34% - - - 31.85% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 186,457 178,743 173,765 174,072 169,103 124,340 124,311 31.06%
NOSH 248,609 248,254 248,236 248,675 248,682 124,237 124,311 58.80%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 5.75% 5.67% 5.23% 4.29% 4.28% 5.01% 5.53% -
ROE 10.93% 10.93% 10.37% 8.63% 8.08% 12.84% 13.50% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 142.58 138.84 138.81 140.84 128.22 256.38 244.07 -30.14%
EPS 8.20 7.87 7.26 6.04 5.50 6.43 6.76 13.75%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.75 0.72 0.70 0.70 0.68 1.00 1.00 -17.46%
Adjusted Per Share Value based on latest NOSH - 248,675
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 81.64 79.38 79.36 80.66 73.44 73.42 69.88 10.93%
EPS 4.70 4.50 4.15 3.46 3.15 3.68 3.86 14.04%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.4294 0.4117 0.4002 0.4009 0.3895 0.2864 0.2863 31.05%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.44 0.49 0.55 0.68 0.60 0.51 0.42 -
P/RPS 0.31 0.35 0.40 0.48 0.47 0.20 0.17 49.31%
P/EPS 5.37 6.23 7.58 11.26 10.92 3.97 3.11 43.97%
EY 18.64 16.05 13.20 8.88 9.16 25.17 32.14 -30.47%
DY 3.98 0.00 0.00 0.00 2.92 0.00 0.00 -
P/NAPS 0.59 0.68 0.79 0.97 0.88 0.51 0.42 25.45%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 01/07/08 28/03/08 17/12/07 25/09/07 29/06/07 30/03/07 12/12/06 -
Price 0.41 0.43 0.48 0.51 0.56 0.51 0.41 -
P/RPS 0.29 0.31 0.35 0.36 0.44 0.20 0.17 42.81%
P/EPS 5.00 5.47 6.61 8.44 10.19 3.97 3.04 39.37%
EY 20.00 18.29 15.13 11.84 9.81 25.17 32.93 -28.30%
DY 4.27 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.55 0.60 0.69 0.73 0.82 0.51 0.41 21.65%

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