[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 19.99%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 425,148 354,469 344,669 344,574 350,240 318,872 318,778 21.18%
PBT 19,544 21,279 21,953 20,386 16,868 15,701 19,092 1.57%
Tax -3,588 -893 -2,424 -2,364 -1,848 -2,038 -3,129 9.56%
NP 15,956 20,386 19,529 18,022 15,020 13,663 15,962 -0.02%
-
NP to SH 15,956 20,386 19,529 18,022 15,020 13,663 15,962 -0.02%
-
Tax Rate 18.36% 4.20% 11.04% 11.60% 10.96% 12.98% 16.39% -
Total Cost 409,192 334,083 325,140 326,552 335,220 305,209 302,816 22.24%
-
Net Worth 188,300 186,457 178,743 173,765 174,072 169,103 124,340 31.90%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 4,350 - - - 4,351 - -
Div Payout % - 21.34% - - - 31.85% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 188,300 186,457 178,743 173,765 174,072 169,103 124,340 31.90%
NOSH 247,763 248,609 248,254 248,236 248,675 248,682 124,237 58.50%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.75% 5.75% 5.67% 5.23% 4.29% 4.28% 5.01% -
ROE 8.47% 10.93% 10.93% 10.37% 8.63% 8.08% 12.84% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 171.59 142.58 138.84 138.81 140.84 128.22 256.38 -23.50%
EPS 6.44 8.20 7.87 7.26 6.04 5.50 6.43 0.10%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.76 0.75 0.72 0.70 0.70 0.68 1.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 247,924
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 97.77 81.52 79.26 79.24 80.54 73.33 73.31 21.18%
EPS 3.67 4.69 4.49 4.14 3.45 3.14 3.67 0.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.433 0.4288 0.411 0.3996 0.4003 0.3889 0.2859 31.91%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.42 0.44 0.49 0.55 0.68 0.60 0.51 -
P/RPS 0.24 0.31 0.35 0.40 0.48 0.47 0.20 12.93%
P/EPS 6.52 5.37 6.23 7.58 11.26 10.92 3.97 39.24%
EY 15.33 18.64 16.05 13.20 8.88 9.16 25.17 -28.16%
DY 0.00 3.98 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.55 0.59 0.68 0.79 0.97 0.88 0.51 5.16%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 01/07/08 28/03/08 17/12/07 25/09/07 29/06/07 30/03/07 -
Price 0.40 0.41 0.43 0.48 0.51 0.56 0.51 -
P/RPS 0.23 0.29 0.31 0.35 0.36 0.44 0.20 9.77%
P/EPS 6.21 5.00 5.47 6.61 8.44 10.19 3.97 34.78%
EY 16.10 20.00 18.29 15.13 11.84 9.81 25.17 -25.78%
DY 0.00 4.27 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.53 0.55 0.60 0.69 0.73 0.82 0.51 2.59%

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