[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -3.64%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 350,240 318,872 318,778 303,406 328,436 254,799 236,730 29.93%
PBT 16,868 15,701 19,092 19,688 20,292 18,150 16,538 1.32%
Tax -1,848 -2,038 -3,129 -2,906 -2,876 -3,361 0 -
NP 15,020 13,663 15,962 16,782 17,416 14,789 16,538 -6.23%
-
NP to SH 15,020 13,663 15,962 16,782 17,416 14,789 14,057 4.52%
-
Tax Rate 10.96% 12.98% 16.39% 14.76% 14.17% 18.52% 0.00% -
Total Cost 335,220 305,209 302,816 286,624 311,020 240,010 220,192 32.44%
-
Net Worth 174,072 169,103 124,340 124,311 124,399 80,747 156,468 7.38%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 4,351 - - - 4,347 - -
Div Payout % - 31.85% - - - 29.40% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 174,072 169,103 124,340 124,311 124,399 80,747 156,468 7.38%
NOSH 248,675 248,682 124,237 124,311 124,399 124,226 124,181 59.07%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.29% 4.28% 5.01% 5.53% 5.30% 5.80% 6.99% -
ROE 8.63% 8.08% 12.84% 13.50% 14.00% 18.32% 8.98% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 140.84 128.22 256.38 244.07 264.02 205.11 190.63 -18.31%
EPS 6.04 5.50 6.43 6.76 7.00 5.95 11.32 -34.29%
DPS 0.00 1.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.70 0.68 1.00 1.00 1.00 0.65 1.26 -32.49%
Adjusted Per Share Value based on latest NOSH - 124,215
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 80.54 73.33 73.31 69.77 75.53 58.59 54.44 29.92%
EPS 3.45 3.14 3.67 3.86 4.01 3.40 3.23 4.50%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4003 0.3889 0.2859 0.2859 0.2861 0.1857 0.3598 7.39%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 - - - -
Price 0.68 0.60 0.51 0.42 0.00 0.00 0.00 -
P/RPS 0.48 0.47 0.20 0.17 0.00 0.00 0.00 -
P/EPS 11.26 10.92 3.97 3.11 0.00 0.00 0.00 -
EY 8.88 9.16 25.17 32.14 0.00 0.00 0.00 -
DY 0.00 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.51 0.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 29/06/07 30/03/07 12/12/06 29/09/06 29/06/06 30/03/06 -
Price 0.51 0.56 0.51 0.41 0.41 0.00 0.00 -
P/RPS 0.36 0.44 0.20 0.17 0.16 0.00 0.00 -
P/EPS 8.44 10.19 3.97 3.04 2.93 0.00 0.00 -
EY 11.84 9.81 25.17 32.93 34.15 0.00 0.00 -
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.51 0.41 0.41 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